Station Casinos LLC - FORM 10-Q - May 13, 2016

Attached files

file filename
EX-31.2 - EXHIBIT 31.2 - Station Casinos LLCstation-03312016xex312cert.htm
EX-31.1 - EXHIBIT 31.1 - Station Casinos LLCstation-03312016xex311cert.htm
EX-32.1 - EXHIBIT 32.1 - Station Casinos LLCstation-03312016xex321cert.htm
EX-32.2 - EXHIBIT 32.2 - Station Casinos LLCstation-03312016xex322cert.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark one)
þ    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934    
For the quarterly period ended March 31, 2016
OR
¨    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from                    to     
Commission file number 000-54193
STATION CASINOS LLC
(Exact name of registrant as specified in its charter)
Nevada
(State or other jurisdiction of
incorporation or organization)
27-3312261
(I.R.S. Employer
Identification No.)

1505 South Pavilion Center Drive, Las Vegas, Nevada
(Address of principal executive offices)
89135
(Zip Code)
(702) 495-3000
Registrant's telephone number, including area code
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes þ    No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes þ    No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act:
Large accelerated filer o
Accelerated filer o
Non-accelerated filer þ
 (Do not check if a
smaller reporting company)
Smaller reporting company o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes o    No þ
Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes þ    No o 
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
As of April 30, 2016, 100 shares of the registrant's voting units were outstanding and 100 shares of the registrant's non-voting units were outstanding.


STATION CASINOS LLC
INDEX

 
 
 
 
 
 
 
 
 
 



Part I.    Financial Information
Item 1.    Financial Statements
STATION CASINOS LLC
CONDENSED CONSOLIDATED BALANCE SHEETS
(amounts in thousands, except units data)

 
March 31, 2016
 
December 31, 2015
 
(unaudited)
 
 
ASSETS
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
118,498

 
$
115,149

Receivables, net
36,930

 
35,121

Inventories
8,802

 
10,329

Prepaid gaming tax
20,099

 
19,504

Prepaid expenses and other current assets
11,947

 
8,702

Assets held for sale
21,020

 
21,020

Current assets of discontinued operations
—

 
197

Total current assets
217,296

 
210,022

Property and equipment, net of accumulated depreciation of $493,699 and $477,909 at
     March 31, 2016 and December 31, 2015, respectively
2,110,615

 
2,110,125

Goodwill
195,676

 
195,676

Intangible assets, net of accumulated amortization of $73,231 and $68,648 at
     March 31, 2016 and December 31, 2015, respectively
145,414

 
149,997

Land held for development
163,700

 
163,700

Investments in joint ventures
11,371

 
13,991

Native American development costs
12,227

 
11,908

Other assets, net
27,205

 
26,241

Total assets
$
2,883,504

 
$
2,881,660

LIABILITIES AND MEMBERS' EQUITY
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
21,553

 
$
24,177

Accrued interest payable
3,884

 
13,281

Other accrued liabilities
139,914

 
135,636

Current portion of long-term debt
49,896

 
83,697

Current liabilities of discontinued operations
—

 
113

Total current liabilities
215,247

 
256,904

Long-term debt, less current portion
1,998,917

 
1,998,671

Deficit investment in joint venture
2,218

 
2,255

Interest rate swap and other long-term liabilities
9,567

 
15,156

Total liabilities
2,225,949

 
2,272,986

Commitments and contingencies (Note 8)

 

Members' equity:
 
 
 
Voting units; 100 units authorized, issued and outstanding
—

 
—

Non-voting units; 100 units authorized, issued and outstanding
—

 
—

Additional paid-in capital
568,310

 
567,897

Accumulated other comprehensive loss
(5,533
)
 
(5,303
)
Retained earnings
74,250

 
25,295

Total Station Casinos LLC members' equity
637,027

 
587,889

Noncontrolling interest
20,528

 
20,785

Total members' equity
657,555

 
608,674

Total liabilities and members' equity
$
2,883,504

 
$
2,881,660


The accompanying notes are an integral part of these condensed consolidated financial statements.

3




STATION CASINOS LLC
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(amounts in thousands, unaudited)

 
Three Months Ended March 31,
 
2016
 
2015
Operating revenues:
 
 
 
Casino
$
239,771

 
$
234,065

Food and beverage
66,620

 
65,226

Room
34,384

 
31,391

Other
17,182

 
17,180

Management fees
26,649

 
19,950

Gross revenues
384,606

 
367,812

Promotional allowances
(25,359
)
 
(25,043
)
Net revenues
359,247

 
342,769

Operating costs and expenses:
 
 
 
Casino
87,421

 
85,031

Food and beverage
42,524

 
41,380

Room
12,385

 
11,788

Other
5,722

 
6,132

Selling, general and administrative
70,021

 
71,247

Preopening
348

 
128

Depreciation and amortization
39,018

 
35,157

Management fee expense
14,588

 
13,592

Write-downs and other charges, net
2,364

 
3,013

 
274,391

 
267,468

Operating income
84,856

 
75,301

Earnings from joint ventures
612

 
410

Operating income and earnings from joint ventures
85,468

 
75,711

Other expense:
 
 
 
Interest expense, net
(34,282
)
 
(36,295
)
Change in fair value of derivative instruments
(3
)
 
(3
)
 
(34,285
)
 
(36,298
)
Income from continuing operations
51,183

 
39,413

Discontinued operations
—

 
(132
)
Net income
51,183

 
39,281

Less: net income attributable to noncontrolling interests
1,864

 
1,459

Net income attributable to Station Casinos LLC
$
49,319

 
$
37,822


The accompanying notes are an integral part of these condensed consolidated financial statements.

4




STATION CASINOS LLC
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(amounts in thousands, unaudited)

 
Three Months Ended March 31,
 
2016
 
2015
 
 
 
 
Net income
$
51,183

 
$
39,281

Other comprehensive loss:
 
 
 
Unrealized loss on interest rate swaps:
 
 
 
Unrealized loss arising during period
(1,515
)
 
(3,746
)
Reclassification of unrealized loss into income
1,266

 
3,097

Unrealized loss on interest rate swaps, net
(249
)
 
(649
)
Unrealized gain (loss) on available-for-sale securities
19

 
(52
)
Other comprehensive loss
(230
)
 
(701
)
Comprehensive income
50,953

 
38,580

Less: comprehensive income attributable to noncontrolling interests
1,864

 
1,459

Comprehensive income attributable to Station Casinos LLC
$
49,089

 
$
37,121


The accompanying notes are an integral part of these condensed consolidated financial statements.


5




STATION CASINOS LLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(amounts in thousands, unaudited)

 
Three Months Ended March 31,
 
2016
 
2015
Cash flows from operating activities:
 
 
 
Net income
$
51,183

 
$
39,281

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
39,018

 
35,157

Change in fair value of derivative instruments
3

 
3

Reclassification of unrealized loss on derivative instruments into income
1,266

 
3,097

Write-downs and other charges, net
820

 
2,574

Amortization of debt discount and debt issuance costs
4,640

 
4,638

Interest—paid in kind
1,142

 
1,041

Share-based compensation
413

 
694

Earnings from joint ventures
(612
)
 
(410
)
Distributions from joint ventures
160

 
601

Changes in assets and liabilities:
 
 
 
Receivables, net
(1,609
)
 
(1,891
)
Inventories and prepaid expenses
(2,510
)
 
(3,902
)
Accounts payable
(2,138
)
 
(4,515
)
Accrued interest payable
(9,396
)
 
(9,593
)
Other accrued liabilities
3,482

 
4,327

Other, net
254

 
65

Net cash provided by operating activities
86,116

 
71,167

Cash flows from investing activities:
 
 
 
Capital expenditures, net of related payables
(31,301
)
 
(23,709
)
Proceeds from asset sales
—

 
4,964

Distributions in excess of earnings from joint ventures
—

 
249

Native American development costs
(386
)
 
(760
)
Other, net
(746
)
 
(570
)
Net cash used in investing activities
(32,433
)
 
(19,826
)

6




STATION CASINOS LLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(amounts in thousands, unaudited)
 
Three Months Ended March 31,
 
2016
 
2015
Cash flows from financing activities:
 
 
 
Borrowings under credit agreements with original maturities of three months
or less, net
10,000

 
20,000

Payments under credit agreements with original maturities greater than three months
(48,142
)
 
(65,880
)
Distributions to members and noncontrolling interests
(2,485
)
 
(18,877
)
Payments on derivative instruments with other-than-insignificant financing elements
(1,786
)
 
(2,441
)
Payment of note payable
(6,000
)
 
—

Other, net
(2,118
)
 
(997
)
Net cash used in financing activities
(50,531
)
 
(68,195
)
Cash and cash equivalents (including cash and cash equivalents of discontinued operations):
 
 
 
Increase (decrease) in cash and cash equivalents
3,152

 
(16,854
)
Balance, beginning of period
115,346

 
122,702

Balance, end of period
$
118,498

 
$
105,848

Supplemental cash flow disclosures:
 
 
 
Cash paid for interest
$
38,212

 
$
39,589

Non-cash investing and financing activities:
 
 
 
Capital expenditures incurred but not yet paid
$
18,213

 
$
12,472


The accompanying notes are an integral part of these condensed consolidated financial statements.

7




STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

1.    Organization, Basis of Presentation and Significant Accounting Policies
    
Organization    

Station Casinos LLC, a Nevada limited liability company (the “Company” or “Station”), is a gaming, development and management company that owns and operates nine major hotel/casino properties and ten smaller casino properties (three of which are 50% owned) in the Las Vegas regional market. The Company also manages a casino in Sonoma County, California and a casino in Allegan County, Michigan, both on behalf of Native American tribes.

Basis of Presentation

The accompanying condensed consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States ("GAAP") have been condensed or omitted pursuant to such rules and regulations, although management believes that the disclosures are adequate to make the information presented not misleading. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary for a fair presentation of the results for the interim periods have been made. The interim results reflected in these condensed consolidated financial statements are not necessarily indicative of results to be expected for the full fiscal year. These financial statements should be read in conjunction with the consolidated financial statements and related notes included in the Company's Annual Report on Form 10–K for the year ended December 31, 2015. Certain amounts in the condensed consolidated financial statements for the prior year have been reclassified to be consistent with the current year presentation. These reclassifications had no effect on the previously reported net income.
Use of Estimates
The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported and disclosed in the financial statements and the accompanying notes. Significant estimates incorporated into the Company's condensed consolidated financial statements include the estimated useful lives of depreciable and amortizable assets, the estimated cash flows and other factors used in assessing the recoverability of goodwill, intangible assets and other long-lived assets, the estimated fair values of certain assets related to write-downs and impairments, the estimated reserve for self-insured claims, the estimated costs associated with the Company's player rewards program and the estimated liabilities related to litigation, claims and assessments. Actual results could differ from those estimates.

Principles of Consolidation
The amounts shown in the accompanying condensed consolidated financial statements include the accounts of the Company and its controlled subsidiaries and MPM Enterprises, LLC ("MPM"), which is a 50% owned, consolidated variable interest entity ("VIE") that manages Gun Lake Casino. All significant intercompany accounts and transactions have been eliminated.
The Company consolidates MPM because it directs the activities of MPM that most significantly impact MPM's economic performance and has the right to receive benefits and the obligation to absorb losses that are significant to MPM. The assets of MPM reflected in the Company's Condensed Consolidated Balance Sheets at March 31, 2016 and December 31, 2015 included intangible assets of $19.2 million and $21.7 million, respectively, and receivables of $3.7 million and $3.4 million, respectively. MPM's assets may be used only to settle MPM's obligations, and MPM's beneficial interest holders have no recourse to the general credit of the Company.
The Company has various other investments in 50% owned joint ventures which are accounted for using the equity method, including three 50% owned smaller casino properties. Equity method investments at March 31, 2016 and December 31, 2015 included $3.3 million and $6.3 million, respectively, of investments in certain restaurants at the Company's properties which are considered to be VIEs, of which Station is not the primary beneficiary. In January 2016, one of these restaurants closed and the joint venture ended. The Company’s equity method investments are not, in the aggregate, material in relation to its financial position or results of operations.


8



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

Third party holdings of equity interests in the Company's consolidated subsidiaries are referred to herein as noncontrolling interests. The portion of net income (loss) attributable to noncontrolling interests is presented separately in the Condensed Consolidated Statements of Income and the Condensed Consolidated Statements of Comprehensive Income, and the portion of members' equity attributable to noncontrolling interests is presented separately on the Condensed Consolidated Balance Sheets.
Acquisition of Fertitta Entertainment
On May 2, 2016, the Company acquired all of the outstanding membership interests of Fertitta Entertainment LLC ("Fertitta Entertainment" and, such transaction, the "Fertitta Entertainment Acquisition") for $460 million in cash less $51.0 million paid by the Company in satisfaction of indebtedness of Fertitta Entertainment on the closing date, and less $1.3 million in liabilities of Fertitta Entertainment assumed by the Company. The Fertitta Entertainment Acquisition was primarily funded through proceeds received by the Company in connection with the initial public offering ("IPO") of Red Rock Resorts, Inc. ("RRR"), a newly formed entity that holds all of the voting interests in the Company and an indirect interest in 33.6% of the economic interests in the Company, which closed on May 2, 2016. The balance of the purchase price was funded by incurring $41.7 million in additional borrowings under the Company's revolving credit facility. In connection with the Fertitta Entertainment Acquisition and IPO, the Company terminated the management agreements (other than with respect to Wild Wild West) between the Company and Fertitta Entertainment and amended and restated the Company's operating agreement to, among other things, remove the Board of Managers and designate RRR as the sole managing member of the Company.

Prior to the Fertitta Entertainment Acquisition, the Company and Fertitta Entertainment were controlled by brothers Frank J. Fertitta III, the Company's Chief Executive Officer and a member of its Board of Managers, and Lorenzo J. Fertitta, a member of the Company's Board of Managers, who collectively held a majority of the voting and economic interests in both entities. The Fertitta Entertainment Acquisition constituted an acquisition of an entity under common control which will be accounted for at historical cost in a manner similar to a pooling of interests. Accordingly, beginning with its financial statements as of and for the quarter and year to date period ending June 30, 2016, the Company will consolidate the accounts of Fertitta Entertainment retrospectively for all periods presented. At the closing of the Fertitta Entertainment Acquisition, Fertitta Entertainment did not have material assets other than its workforce and the management agreements with the Company and as a result, the majority of the purchase price will be treated as a deemed distribution for accounting purposes, which will be calculated as the difference between the purchase price and the historical cost of the net assets acquired.

In connection with the Fertitta Entertainment Acquisition, the Company entered into new employment agreements with its executive officers and other individuals who were employed by Fertitta Entertainment and provided services to the Company through the management agreements prior to the consummation of the Fertitta Entertainment Acquisition.
Discontinued Operations

During the fourth quarter of 2014, the Company's majority-owned consolidated subsidiary, Fertitta Interactive LLC ("Fertitta Interactive"), ceased operations. The results of operations of Fertitta Interactive are reported in discontinued operations in the Condensed Consolidated Statements of Operations for the three months ended March 31, 2015, and the assets and liabilities of Fertitta Interactive are reported separately in the Condensed Consolidated Balance Sheet as of December 31, 2015. The Condensed Consolidated Statements of Cash Flows have not been adjusted for discontinued operations.

Income Taxes

The Company is a limited liability company treated as a partnership for income tax purposes and as such, is a pass-through entity which is not liable for income tax in the jurisdictions in which it operates. Accordingly, no provision for income taxes has been made in the condensed consolidated financial statements and the Company has no liability associated with uncertain tax positions.

Significant Accounting Policies

A description of the Company's significant accounting policies is included in Item 8 of its Annual Report on Form 10–K for the year ended December 31, 2015.


9



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

Recently Issued and Adopted Accounting Standards
    
In March 2016, the Financial Accounting Standards Board (“FASB”) issued amended accounting guidance that simplifies certain aspects of the accounting for share-based payments, including income taxes, classification of awards as either equity or liabilities and classification within the statement of cash flows. The amended guidance is effective for annual reporting periods (including interim periods within those periods) beginning after December 15, 2016 and early adoption is permitted. The Company is currently evaluating the impact this guidance will have on its financial position and results of operations.

In February 2016, the FASB issued amended accounting guidance that changes the accounting for leases and requires expanded disclosures about leasing activities. Under the new guidance, lessees will be required to recognize a right-of-use asset and a lease liability, measured on a discounted basis, at the commencement date for all leases with terms greater than twelve months. Lessor accounting will remain largely unchanged, other than certain targeted improvements intended to align lessor accounting with the lessee accounting model and with the updated revenue recognition guidance issued in 2014. Lessees and lessors must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The amended guidance is effective for annual reporting periods (including interim periods within those periods) beginning after December 15, 2018 and early adoption is permitted. The Company is currently evaluating the impact this guidance will have on its financial position and results of operations.

In September 2015, the FASB issued amended accounting guidance that simplifies the accounting for measurement-period adjustments in business combinations. The amended guidance requires an acquirer to record changes in depreciation, amortization, or other income effects, if any, as a result of changes to estimated amounts identified during the measurement period, in the reporting period in which the adjustments are identified, calculated as if the accounting had been completed at the acquisition date. The amended guidance also requires an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings, by line item, that would have been recorded in previous reporting periods if the adjustment to the estimated amounts had been recognized as of the acquisition date. The Company adopted this guidance in the first quarter of 2016 and the adoption had no impact on its financial position or results of operations.

In May 2014, the FASB issued a new accounting standard for revenue recognition which requires entities to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The new standard supersedes the existing accounting guidance for revenue recognition, including industry-specific guidance, and amends certain accounting guidance for recognition of gains and losses on the transfer of non-financial assets. The new guidance is effective for annual reporting periods (including interim periods within those periods) beginning after December 15, 2017. Early adoption is permitted for annual reporting periods (including interim periods within those periods) beginning after December 15, 2016. Upon adoption, financial statement issuers may elect to apply the new standard either retrospectively to each prior reporting period presented, or using a modified retrospective approach by recognizing the cumulative effect of initial application and providing certain additional disclosures. The Company will adopt this guidance in the first quarter of 2018. The Company is currently evaluating the impact this guidance will have on its financial position and results of operations, and has not yet determined which adoption method it will elect.

2.    Native American Development

Following is information about the Company's Native American development activities.
    
North Fork Rancheria of Mono Indian Tribe

The Company has development and management agreements with the North Fork Rancheria of Mono Indians (the "Mono"), a federally recognized Native American tribe located near Fresno, California, which were originally entered into in 2003. In August 2014, the Mono and the Company entered into the Second Amended and Restated Development Agreement (the "Development Agreement") and the Second Amended and Restated Management Agreement (the "Management Agreement"). Pursuant to those agreements, the Company will assist the Mono in developing and operating a gaming and entertainment facility (the "North Fork Project") to be located in Madera County, California. The Company purchased a 305-acre parcel of land located on Highway 99 north of the city of Madera (the "North Fork Site"), which was taken into trust for the benefit of the Mono by the Department of the Interior ("DOI") in February 2013.

10



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)


As currently contemplated, the North Fork Project is expected to include approximately 2,000 slot machines, approximately 40 table games and several restaurants. Development of the North Fork Project is subject to certain governmental and regulatory approvals, including, but not limited to, approval of the Management Agreement by the Chairman of the National Indian Gaming Commission ("NIGC").
    
Under the Development Agreement, the Company will receive a development fee of 4% of the costs of construction and the costs of development of the North Fork Project (both as defined in the Development Agreement). Under the terms of the Development Agreement, the Company has agreed to arrange the financing for the ongoing development costs and construction of the facility. The Company will contribute significant financial support to the North Fork Project. Through March 31, 2016, the Company has paid approximately $27.3 million of reimbursable advances to the Mono, primarily to complete the environmental impact study, secure the North Fork Site and pay the costs of litigation. The advances are expected to be repaid from the proceeds of third-party financing or from the Mono's gaming revenues; however, there can be no assurance that the advances will be repaid. The carrying amount of the advances was reduced to fair value upon the Company's adoption of fresh-start reporting in 2011. At March 31, 2016, the carrying amount of the advances was $12.2 million.


11



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

The following table outlines the Company's evaluation at March 31, 2016 of each of the critical milestones necessary to complete the North Fork Project.
 
As of March 31, 2016
Federally recognized as a tribe by the Bureau of Indian Affairs ("BIA")
Yes
Date of recognition
Federal recognition was terminated in 1961 and restored in 1983.
Tribe has possession of or access to usable land upon which the project is to be built
The DOI accepted approximately 305 acres of land for the project into trust for the benefit of the Mono in February 2013.

Status of obtaining regulatory and governmental approvals:
 
Tribal–state compact
A compact was negotiated and signed by the Governor of California and the Mono in August 2012. The Compact was ratified by the California State Assembly and Senate in May 2013 and June 2013, respectively. Opponents of the North Fork Project qualified a referendum, “Proposition 48,” for a state-wide ballot challenging the legislature’s ratification of the Compact. In November 2014, Proposition 48 failed. The North Fork Project’s opponents contend that the failure of Proposition 48 nullified the ratification of the Compact and, therefore, the Compact is not in effect. In March 2015, the Mono filed suit against the State (see North Fork Rancheria of Mono Indians v. State of California) to obtain a compact with the State or procedures from the Assistant Secretary of the Interior for Indian Affairs under which Class III gaming may be conducted on the North Fork Site. In November 2015, the district court issued its order granting judgment in favor of the Mono and ordering the parties to conclude a compact within 60 days. The parties were unable to conclude a compact and the court ordered mediation. In February 2016, the mediation was conducted and the mediator issued her decision selecting the Mono’s compact as the compact that best comports with the law and the orders from the district court. The State had 60 days in which to consent to the selected compact. The State failed to consent to the selected compact and in April 2016, it was submitted to the Secretary of the Interior for the adoption of procedures consistent with the selected compact to allow the Mono to conduct Class III gaming at the North Fork Site. No assurances can be provided as to whether the Mono will be successful in obtaining Secretarial procedures to conduct Class III gaming on the North Fork Site.

Approval of gaming compact by DOI
The Compact was submitted to the DOI in July 2013. In October 2013, notice of the Compact taking effect was published in the Federal Register.
Record of decision regarding environmental impact published by BIA
In November 2012, the record of decision for the Environmental Impact Statement for the North Fork Project was issued by the BIA. In December 2012, the Notice of Intent to take land into trust was published in the Federal Register.
BIA accepting usable land into trust on behalf of the tribe
The North Fork Site was accepted into trust in February 2013.
Approval of management agreement by NIGC
In December 2015, the Mono submitted the Second Amended and Restated Management Agreement, and certain related documents, to the NICG. Approval of the Management Agreement by the NIGC is expected to occur following the Mono’s written request for such approval. The Company believes the Management Agreement will be approved because the terms and conditions thereof are consistent with the provisions of the Indian Gaming Regulatory Act.
Gaming licenses:
 
Type
Current plans for the North Fork Project include Class II and Class III gaming, which requires that the Mono enters into a compact with the State or obtains Secretarial procedures to conduct Class III gaming on the North Fork Site and that the Management Agreement be approved by the NIGC.
Number of gaming devices allowed
The Compact permitted a maximum of 2,000 Class III slot machines at the facility. There is no limit on the number of Class II gaming devices that the Mono can offer.
Agreements with local authorities
The Mono has entered into memoranda of understanding with the City of Madera, the County of Madera and the Madera Irrigation District under which the Mono agreed to pay one-time and recurring mitigation contributions, subject to certain contingencies.

12



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

Following is a discussion of legal matters related to the North Fork Project.
Stand Up For California! v. Dept. of the Interior. In December 2012, Stand Up for California!, several individuals and the Ministerial Association of Madera (collectively, the “Stand Up” plaintiffs) filed a complaint against the DOI, the BIA and the Secretary of Interior and Assistant Secretary of the Interior, in their official capacities, seeking to overturn the Secretary’s determination to take the North Fork Site into trust for the purposes of gaming (the “North Fork Determination”) and seeking declaratory and injunctive relief to prevent the United States from taking the North Fork Site into trust. The Mono filed a motion to intervene as a party to the lawsuit, which was granted. In January 2013, the Court denied the Stand Up plaintiffs’ Motion for Preliminary Injunction and the United States accepted the North Fork Site into trust for the benefit of the Mono in February 2013. In June 2013, the court granted the Stand Up plaintiffs leave to amend their complaint to add a claim alleging that the federal defendants failed to comply with the requirements of the Clean Air Act, and the Stand Up plaintiffs subsequently filed an amended Complaint for Declaratory and Injunctive Relief challenging the validity of the Compact and alleging that the North Fork Site should be taken out of trust because the purposes for which it was taken into trust are no longer valid. The parties’ motions for summary judgment, oppositions to motions for summary judgment and responses were all filed by April 2015. The parties are currently awaiting a hearing date for oral argument or a decision on the pleadings.
Stand Up For California! v. Brown. In March 2013, Stand Up for California! and Barbara Leach, a local resident, filed a complaint for declaratory relief and petition for writ of mandate in California Superior Court for the County of Madera against California Governor Edmund G. Brown, Jr., alleging that Governor Brown violated the California constitutional separation-of-powers doctrine when he concurred in the North Fork Determination. The complaint sought to vacate and set aside the Governor’s concurrence. Plaintiffs’ complaint was subsequently amended to include a challenge to the constitutionality of AB 277. The Mono intervened as a defendant in the lawsuit and both the State and the Mono filed demurrers to plaintiffs’ complaint. In March 2014, the court issued its Judgment of Dismissal dismissing plaintiffs’ amended complaint. In September 2014, plaintiffs filed their opening appellate brief appealing the Judgment of Dismissal. The State and the Mono subsequently filed their responsive briefs and the plaintiffs filed their reply brief in January 2015. The parties are currently awaiting a hearing date for oral arguments or a decision on the appellate briefs. Prior to the court’s issuing its Judgment of Dismissal, the Mono filed a Cross-Complaint against the State alleging that Proposition 48 was invalid and unenforceable to the extent that it purports to invalidate the legislative ratification of the Compact. The State and the plaintiffs filed demurrers seeking to dismiss the Cross-Complaint. In June 2014, the court sustained the plaintiffs’ and the State’s demurrers and dismissed the Mono’s Cross-Complaint. The Mono timely filed their notice of appeal for dismissal of the Cross-Complaint and in June 2015, filed their opening appellate brief. In September 2015, plaintiffs and the State filed their responsive briefs and in November 2015 the Mono filed its reply brief.
North Fork Rancheria of Mono Indians v. State of California. In March 2015, the Mono filed a complaint against the State alleging that the State violated 25 U.S.C. Section 2710(d)(7) et. seq. by failing to negotiate with the Mono in good faith to enter into a tribal-state compact governing Class III gaming on the Mono’s Indian lands. The compliant sought a declaration that the State failed to negotiate in good faith to enter into an enforceable tribal-state compact and an order directing the State to conclude an enforceable tribal-state compact within 60 days or submit to mediation. The State filed its answer to the Mono’s complaint in May 2015. The Mono’s motion for judgment on the pleadings was filed in August 2015 and the State’s opposition and cross motion for judgment on the pleadings was filed in September 2015. The Mono’s reply and the State’s reply brief were filed in October 2015. In November 2015, the district court issued its order granting judgment in favor of the Mono and ordering the parties to conclude a compact within 60 days. The parties were unable to conclude a compact within such period and on January 13, 2016 the district court filed its Order to Show Cause as to why the court should not order the parties to submit to mediation. On January 26, 2016, the court filed its order confirming the selection of a mediator and requiring the parties to submit their last, best offers for a compact to the mediator within ten days. On February 8, 2016, the mediation was conducted and on February 11, 2016, the mediator issued her decision selecting the Mono’s compact as the compact that best comports with the law and the orders from the district court. The State had 60 days in which to consent to the selected compact. The State failed to consent to the selected compact and on April 11, 2016, the selected compact was submitted to the Secretary of the Interior for the adoption of procedures consistent with the terms of the selected compact to allow the Mono to conduct Class III gaming at the North Fork Site. On March 18, 2016, the Picayune Rancheria of Chukchansi Indians filed a motion to intervene in the lawsuit. On April 4, 2016, the Mono filed a brief opposing the intervention, and the State filed its own opposition brief on April 18, 2016. On April 26, 2016, the court vacated the hearing scheduled for May 2, 2016 and took the matter under submission.

Picayune Rancheria of Chukchansi Indians v. Brown. On March 21, 2016, the Picayune Rancheria filed a complaint for declaratory relief and petition for writ of mandate in California Superior Court for the County of Madera against California Governor Edmund G. Brown, Jr., alleging that Governor Brown violated the California constitutional separation-of-powers

13



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

doctrine when he concurred in the North Fork Determination. The complaint seeks to vacate and set aside the Governor’s concurrence.

The timing of this type of project is difficult to predict and is dependent upon the receipt of the necessary governmental and regulatory approvals. There can be no assurance as to when, or if, these approvals will be obtained. The Company currently estimates that construction of the facility may begin in the next 36 to 48 months and estimates that the facility would be completed and opened for business approximately 18 months after construction begins. There can be no assurance, however, that the North Fork Project will be completed and opened within this time frame or at all. The Company expects to assist the Mono in obtaining third-party financing for the North Fork Project once all necessary regulatory approvals have been received and prior to commencement of construction; however, there can be no assurance that the Company will be able to obtain such financing for the North Fork Project on acceptable terms or at all.

The Company has evaluated the likelihood that the North Fork Project will be successfully completed and opened, and has concluded that the likelihood of successful completion is in the range of 65% to 75% at March 31, 2016. The Company's evaluation is based on its consideration of all available positive and negative evidence about the status of the North Fork Project, including, but not limited to, the status of required regulatory approvals, as well as the progress being made toward the achievement of all milestones and the successful resolution of all contingencies. There can be no assurance that the North Fork Project will be successfully completed or that future events and circumstances will not change the Company's estimates of the timing, scope, and potential for successful completion or that any such changes will not be material. In addition, there can be no assurance that the Company will recover all of its investment in the North Fork Project even if it is successfully completed and opened for business.

3.    Long-term Debt

Long-term debt consisted of the following (amounts in thousands):
 
March 31,
2016
 
December 31, 2015
$1.625 billion Term Loan Facility, due March 1, 2020, interest at a margin above LIBOR or base rate (4.25% at March 31, 2016 and December 31, 2015), net of unamortized discount and deferred issuance costs of $42.9 million and $45.6 million, respectively
$
1,377,582

 
$
1,423,026

$350 million Revolving Credit Facility, due March 1, 2018, interest at a margin above LIBOR or base rate (5.50% and 6.00% at March 31, 2016 and December 31, 2015, respectively)
30,000

 
20,000

$500 million 7.50% Senior Notes, due March 1, 2021, net of unamortized discount and deferred issuance costs of $10.8 million and $11.3 million at March 31, 2016 and December 31, 2015, respectively
489,179

 
488,735

Restructured Land Loan, due June 16, 2016, interest at a margin above LIBOR or base rate (3.93% and 3.92% at March 31, 2016 and December 31, 2015, respectively), net of unamortized discount of $1.0 million and $2.1 million, respectively
114,764

 
112,517

Other long-term debt, weighted-average interest of 3.90% and 3.92% at March 31, 2016 and December 31, 2015, respectively, maturity dates ranging from 2017 to 2027
37,288

 
38,090

Total long-term debt
2,048,813

 
2,082,368

Current portion of long-term debt
(49,896
)
 
(83,697
)
Total long-term debt, net
$
1,998,917

 
$
1,998,671


The current portion of long-term debt at March 31, 2016 and December 31, 2015 excluded amounts outstanding under the $105 million restructured land loan due June 16, 2016 (the "Restructured Land Loan"), as the Company's wholly owned subsidiary, CV Propco LLC ("CV Propco"), has the intent and ability to execute an option which would extend the maturity date to June 16, 2017. The current portion of long-term debt at December 31, 2015 included a $43.7 million mandatory excess cash flow payment on the $1.625 billion term loan facility (the "Term Loan Facility") which was paid during the first quarter of 2016.
The credit agreement governing the Term Loan Facility and the $350 million revolving credit facility (the "Revolving Credit Facility" and, together with the Term Loan Facility, the "Credit Facility") contains a number of customary covenants, including requirements that the Company maintain a maximum total leverage ratio ranging from 5.75 to 1.00 at March 31, 2016 to 5.00 to 1.00 in 2017 and a minimum interest coverage ratio of 3.00 to 1.00, provided that a default of the financial ratio covenants shall only become an event of default under the Term Loan Facility if the lenders providing the Revolving Credit

14



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

Facility take certain affirmative actions after the occurrence of a default of such financial ratio covenants. At March 31, 2016, the Company’s total leverage ratio was 4.14 to 1.00 and its interest coverage ratio was 4.23 to 1.00, both as defined in the credit agreement, and the Company believes it was in compliance with all applicable covenants.     
At March 31, 2016, the Company's borrowing availability under the Revolving Credit Facility, subject to continued compliance with the terms of the Credit Facility, was $286.8 million, which is net of $30.0 million in outstanding borrowings and $33.2 million in outstanding letters of credit and similar obligations. On May 2, 2016, in connection with the Fertitta Entertainment Acquisition, the Company borrowed $41.7 million under the Revolving Credit Facility.

4.    Derivative Instruments
    
The Company’s objective in using derivative instruments is to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company uses interest rate swaps as a primary part of its cash flow hedging strategy, which involves the receipt of variable–rate payments in exchange for fixed–rate payments without exchange of the underlying notional amount. The Company does not use derivative financial instruments for trading or speculative purposes.

At March 31, 2016, the Company's interest rate swap effectively converted $916.8 million of the Company’s variable interest rate debt to a fixed rate of approximately 5.02%. Under the terms of the interest rate swap agreement, the Company pays a fixed rate of 1.77% and receives a variable rate based on one-month LIBOR (subject to a minimum of 1.00%).

The Company carries its interest rate swap on the Condensed Consolidated Balance Sheets at fair value. At March 31, 2016 and December 31, 2015, the fair value of the Company's interest rate swap, exclusive of any accrued interest, was a liability of $8.1 million and $8.3 million, respectively, which was included in Interest rate swap and other long-term liabilities on the Condensed Consolidated Balance Sheets.

The Company defers the gain or loss on the effective portion of the change in fair value of its interest rate swaps as a component of other comprehensive income (loss) until the interest payments being hedged are recorded as interest expense, at which time the amounts in accumulated other comprehensive loss are reclassified as an adjustment to interest expense. Approximately $4.9 million of deferred losses from the Company's interest rate swap is expected to be reclassified from accumulated other comprehensive loss into earnings during the next twelve months. The Company recognizes the gain or loss on any ineffective portion of the change in fair value of its interest rate swaps in the period in which the change occurs as a component of change in fair value of derivative instruments in the Condensed Consolidated Statements of Income.

Information about losses on derivative financial instruments held by the Company and their location within the consolidated financial statements is presented below (amounts in thousands):
Derivatives in Cash Flow Hedging Relationships
 
Amount of Loss on Derivatives Recognized in Other Comprehensive Loss (Effective Portion)
 
Location of Loss Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion)
 
Amount of Loss Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion)
 
Location of Loss on Derivatives Recognized in Income (Ineffective Portion and Amount Excluded from Effectiveness Testing)
 
Amount of Loss on Derivatives Recognized in Income (Ineffective Portion and Amount Excluded from Effectiveness Testing)
 
Three Months Ended March 31,
 
 
Three Months Ended March 31,
 
 
Three Months Ended March 31,
 
2016
 
2015
 
 
2016
 
2015
 
 
2016
 
2015
Interest rate swaps
 
$
(1,515
)
 
$
(3,746
)
 
Interest expense, net
 
$
(1,266
)
 
$
(3,097
)
 
Change in fair value of derivative instruments
 
$
(3
)
 
$
(3
)

During the three months ended March 31, 2015, losses reclassified from accumulated other comprehensive loss into interest expense, net included deferred losses on discontinued cash flow hedging relationships that were being amortized as an increase to interest expense because the previously hedged interest payments continued to occur. These deferred losses became fully amortized in June 2015.

At March 31, 2016, the Company had not posted any collateral related to its interest rate swap agreement; however, the Company's obligation under the interest rate swap agreement is subject to the security and guarantee arrangements

15



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

applicable to the credit agreement governing the Credit Facility. The interest rate swap agreement contains a cross-default provision under which the Company could be declared in default on its obligation under such agreement if certain conditions of default exist on the Credit Facility. At March 31, 2016, the termination value of the Company's interest rate swap, including accrued interest, was a net liability of $8.7 million. Had the Company been in breach of the provisions of the interest rate swap agreement, it could have been required to pay the termination value to settle the obligation.

5.    Fair Value Measurements

Assets Measured at Fair Value on a Recurring Basis

Information about the Company's financial assets and liabilities measured at fair value on a recurring basis, aggregated by the level in the fair value hierarchy within which those measurements fall, is presented below (amounts in thousands):
 
 
 
Fair Value Measurement at Reporting Date Using
 
Balance at March 31, 2016
 
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
Assets
 
 
 
 
 
 
 
Available-for-sale securities (a)
$
104

 
$
104

 
$
—

 
$
—

Liabilities
 
 
 
 
 
 
 
Interest rate swap
$
8,067

 
$
—

 
$
8,067

 
$
—

 
 
 
Fair Value Measurement at Reporting Date Using
 
Balance at December 31, 2015
 
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
Assets
 
 
 
 
 
 
 
Available-for-sale securities (a)
$
85

 
$
85

 
$
—

 
$
—

Liabilities
 
 
 
 
 
 
 
Interest rate swaps
$
8,334

 
$
—

 
$
8,334

 
$
—

____________________________________
(a) Available-for-sale securities are included in Other assets, net in the accompanying Condensed Consolidated Balance Sheets.

The fair value of the Company's interest rate swap was determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of the interest rate swap. This analysis reflects the contractual terms of the interest rate swap, including the period to maturity, and uses observable market-based inputs, including forward interest rate curves. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the counterparty's nonperformance risk in the fair value measurement.

Fair Value of Long-term Debt

The estimated fair value of the Company's long-term debt compared with its carrying amount is presented below (amounts in millions):
 
 
March 31,
2016
 
December 31, 2015
Aggregate fair value
 
$
2,107

 
$
2,104

Aggregate carrying amount
 
2,049

 
2,082


The estimated fair value of the Company's long-term debt is based on quoted market prices from various banks for similar instruments, which is considered a Level 2 input under the fair value measurement hierarchy.

16



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

    
6.    Members' Equity

Changes in Members' Equity and Noncontrolling Interest

The changes in members' equity and noncontrolling interest for the three months ended March 31, 2016 were as follows (amounts in thousands):
 
Voting Units
 
Non-voting Units
 
Additional
Paid-in
Capital
 
Accumulated
Other
Comprehensive
Loss
 
Retained Earnings
 
Total Station Casinos LLC Members'
Equity
 
Noncontrolling
Interest
 
Total Members'
Equity
Balances,
December 31, 2015
$
—

 
$
—

 
$
567,897

 
$
(5,303
)
 
$
25,295

 
$
587,889

 
$
20,785

 
$
608,674

Unrealized loss on interest rate swap, net
—

 
—

 
—

 
(249
)
 
—

 
(249
)
 
—

 
(249
)
Unrealized gain on available-for-sale securities
—

 
—

 
—

 
19

 
—

 
19

 
—

 
19

Share-based compensation
—

 
—

 
413

 
—

 
—

 
413

 
—

 
413

Net income
—

 
—

 
—

 
—

 
49,319

 
49,319

 
1,864

 
51,183

Distributions
—

 
—

 
—

 
—

 
(364
)
 
(364
)
 
(2,121
)
 
(2,485
)
Balances,
March 31, 2016
$
—

 
$
—

 
$
568,310

 
$
(5,533
)
 
$
74,250

 
$
637,027

 
$
20,528

 
$
657,555


At March 31, 2016, noncontrolling interest represented a 50% ownership interest in MPM and ownership interests of the former mezzanine lenders and former unsecured creditors of Station Casinos, Inc. who hold warrants to purchase membership interests in CV Propco and NP Tropicana LLC.

In April 2016, the Company paid $43.7 million in distributions to the equityholders of Station Holdco LLC.

On May 2, 2016, the Company received $424.4 million of proceeds from the IPO, which will be treated as a capital contribution from Station Holdco LLC. The Company used such proceeds, along with $41.7 million in additional borrowings under the Revolving Credit Facility, to fund the Fertitta Entertainment Acquisition and pay certain costs and expenses associated with the transactions. At the closing of the Fertitta Entertainment Acquisition, Fertitta Entertainment did not have material assets other than its workforce and the management agreements with the Company and as a result, the majority of the $460 million purchase price will be treated as a deemed distribution for accounting purposes, which will be calculated as the difference between the purchase price and the historical cost of the net assets acquired.
    
Accumulated Other Comprehensive Loss

The components of accumulated other comprehensive loss were as follows (amounts in thousands):
 
Unrealized Loss on Interest Rate Swaps
 
Unrealized Loss on Available-for-sale Securities
 
Total
Balances, December 31, 2015
$
(5,279
)
 
$
(24
)
 
$
(5,303
)
Unrealized loss on interest rate swap
(1,515
)
 
—

 
(1,515
)
Reclassification of unrealized loss on interest rate swap into income
1,266

 
—

 
1,266

Unrealized gain on available-for-sale securities
—

 
19

 
19

Balances, March 31, 2016
$
(5,528
)
 
$
(5
)
 
$
(5,533
)

        

17



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

7.    Write-downs and Other Charges, Net    

Write-downs and other charges, net include various charges to record net losses on asset disposals and non-routine transactions. Write-downs and other charges, net consisted of the following (amounts in thousands):
 
Three Months Ended March 31,
 
2016
 
2015
Loss on disposal of assets, net
$
714

 
$
2,036

Transaction-related costs
1,268

 
—

Severance expense
330

 
269

Other, net
52

 
708

 
$
2,364

 
$
3,013


Transaction-related costs include costs related to the Fertitta Entertainment Acquisition as well as IPO-related advisory, legal and other costs that were not deferred as direct and incremental costs of the IPO. At March 31, 2016, capitalized deferred offering costs directly related to the registration statement on Form S-1 for the IPO were $3.2 million, which was included in Other assets, net on the Condensed Consolidated Balance Sheet.

For the three months ended March 31, 2015, Loss on disposal of assets, net included write-offs of investments in two joint ventures and Other, net included canceled debt offering costs.

8.    Commitments and Contingencies

The Company and its subsidiaries are defendants in various lawsuits relating to routine matters incidental to their business. As with all litigation, no assurance can be provided as to the outcome of any legal matters and litigation inherently involves significant costs.

9.    Segments

The Company views each of its Las Vegas casino properties and each of its Native American management arrangements as individual operating segments. The Company aggregates all of its Las Vegas operating segments into one reportable segment because all of its Las Vegas properties offer similar products, cater to the same customer base, have the same regulatory and tax structure, share the same marketing techniques, are directed by a centralized management structure and have similar economic characteristics. The Company also aggregates its Native American management arrangements into one reportable segment.
 

18



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

The Company utilizes Adjusted EBITDAM as the primary measure of each of its properties’ performance. The Company’s segment information and a reconciliation of Adjusted EBITDAM to income from continuing operations is presented below:
 
Three Months Ended March 31,
 
2016
 
2015
Net revenues
 
 
 
Las Vegas operations
$
331,458

 
$
321,499

Native American management
26,487

 
19,786

Reportable segment net revenues
357,945

 
341,285

Corporate and other
1,302

 
1,484

Net revenues
$
359,247

 
$
342,769

 
 
 
 
Adjusted EBITDAM (a)
 
 
 
Las Vegas operations
$
119,010

 
$
111,249

Native American management
20,432

 
14,403

Reportable segment Adjusted EBITDAM
139,442

 
125,652

Corporate and other
(1,364
)
 
(1,021
)
Adjusted EBITDAM
138,078

 
124,631

 
 
 
 
Other operating (expense) income
 
 
 
Preopening
(348
)
 
(128
)
Depreciation and amortization
(39,018
)
 
(35,157
)
Management fee expense
(14,588
)
 
(13,592
)
Share-based compensation
(413
)
 
(694
)
Write-downs and other charges, net
(2,364
)
 
(3,013
)
Adjusted EBITDAM attributable to MPM noncontrolling interest
4,121

 
3,664

Operating income and earnings from joint ventures
85,468

 
75,711

Other expense
 
 
 
Interest expense, net
(34,282
)
 
(36,295
)
Change in fair value of derivative instruments
(3
)
 
(3
)
Income from continuing operations
$
51,183

 
$
39,413

 
 
 
 
____________________________________

(a)
Adjusted EBITDAM includes income from continuing operations plus interest expense, net, depreciation and amortization, preopening, management fee expense, share-based compensation, write-downs and other charges, net, and change in fair value of derivative instruments, and excludes Adjusted EBITDAM attributable to the noncontrolling interests of MPM.

10.    Subsequent Event

    On May 10, 2016, the Company entered into a definitive agreement to acquire the outstanding partnership interests of FP Holdings, L.P. (“FP Holdings”) and limited liability company interests of certain related entities (collectively, the “Purchased Companies”) which own and operate Palms Casino Resort (“Palms”) in Las Vegas, Nevada. Under the terms and subject to the conditions of the purchase agreement, the Company will acquire the Purchased Companies for cash consideration of $312.5 million, subject to a working capital adjustment and subject to increase in the amount of FP Holdings’ cash on hand at closing and decrease for indebtedness and certain other liabilities outstanding at the closing of the transaction and expenses incurred by FP Holdings in connection with the transaction. The transaction is expected to close during the third quarter of

19



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

2016, subject to the satisfaction of customary closing conditions, including the receipt of all required gaming approvals and the expiration of the waiting period under the Hart-Scott-Rodino Act.

11.    Condensed Consolidating Financial Information

In March 2013, the Company issued $500 million in aggregate principal amount of 7.50% senior notes due 2021 (the "7.50% Senior Notes") pursuant to an indenture among the Company (the "Parent"), the guarantors party thereto (the "Guarantor Subsidiaries") and Wells Fargo Bank, National Association, as trustee. The 7.50% Senior Notes are guaranteed by all subsidiaries of the Company other than NP Landco Holdco LLC and its subsidiaries, MPM, and SC Restaurant Holdco LLC. The following condensed consolidating financial statements present information about the Company, the Guarantor Subsidiaries and the non-guarantor subsidiaries. These condensed consolidating financial statements are presented in the provided form because (i) the Guarantor Subsidiaries are 100% owned subsidiaries of the Company (the issuer of the 7.50% Senior Notes), (ii) the guarantees are joint and several, and (iii) the guarantees are "full and unconditional," as those terms are used in Regulation S-X Rule 3-10.  The guarantee of a Guarantor Subsidiary will be automatically released in certain customary circumstances, such as when such Guarantor Subsidiary is sold or all of the assets of such Guarantor Subsidiary are sold, the capital stock is sold, when such Guarantor Subsidiary is designated as an "unrestricted subsidiary" for purposes of the indenture, or upon legal defeasance or satisfaction and discharge of the indenture.


20



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

CONDENSED CONSOLIDATING BALANCE SHEETS
MARCH 31, 2016
(amounts in thousands)
 
 
Parent
 
Guarantor Subsidiaries
 
Eliminations
 
Parent and Guarantor Subsidiaries
 
Non–Guarantor Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
17,847

 
$
96,492

 
$
—

 
$
114,339

 
$
4,159

 
$
—

 
$
118,498

Receivables, net
 
1,611

 
30,128

 
—

 
31,739

 
5,191

 
—

 
36,930

Intercompany receivables
 
746

 
—

 
—

 
746

 
—

 
(746
)
 
—

Advances to subsidiaries
 
79,601

 
—

 
(79,601
)
 
—

 
—

 
—

 
—

Loans to parent
 
—

 
714,266

 
(714,266
)
 
—

 
—

 
—

 
—

Inventories
 
—

 
8,700

 
—

 
8,700

 
102

 
—

 
8,802

Prepaid gaming tax
 
—

 
19,967

 
—

 
19,967

 
132

 
—

 
20,099

Prepaid expenses and other current assets
 
5,986

 
5,673

 
—

 
11,659

 
288

 
—

 
11,947

Assets held for sale
 
—

 
2,000

 
—

 
2,000

 
19,020

 
—

 
21,020

Total current assets
 
105,791

 
877,226

 
(793,867
)
 
189,150

 
28,892

 
(746
)
 
217,296

Property and equipment, net
 
72,679

 
2,027,419

 
—

 
2,100,098

 
10,517

 
—

 
2,110,615

Goodwill
 
1,234

 
194,442

 
—

 
195,676

 
—

 
—

 
195,676

Intangible assets, net
 
1,045

 
125,216

 
—

 
126,261

 
19,153

 
—

 
145,414

Land held for development
 
—

 
83,700

 
—

 
83,700

 
80,000

 
—

 
163,700

Investments in joint ventures
 
—

 
11,371

 
—

 
11,371

 
—

 
—

 
11,371

Native American development costs
 
—

 
12,227

 
—

 
12,227

 
—

 
—

 
12,227

Investments in subsidiaries
 
3,128,574

 
10,990

 
(3,138,995
)
 
569

 
—

 
(569
)
 
—

Other assets, net
 
10,957

 
15,690

 
—

 
26,647

 
558

 
—

 
27,205

Total assets
 
$
3,320,280

 
$
3,358,281

 
$
(3,932,862
)
 
$
2,745,699

 
$
139,120

 
$
(1,315
)
 
$
2,883,504

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

21



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

CONDENSED CONSOLIDATING BALANCE SHEETS (Continued)
MARCH 31, 2016
(amounts in thousands)
 
 
Parent
 
Guarantor Subsidiaries
 
Eliminations
 
Parent and Guarantor Subsidiaries
 
Non–Guarantor Subsidiaries
 
Eliminations
 
Consolidated
LIABILITIES AND MEMBERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
8,391

 
$
12,608

 
$
—

 
$
20,999

 
$
554

 
$
—

 
$
21,553

Accrued interest payable
 
3,846

 
25

 
—

 
3,871

 
13

 
—

 
3,884

Other accrued liabilities
 
16,965

 
121,003

 
—

 
137,968

 
1,946

 
—

 
139,914

Intercompany payables
 
—

 
—

 
—

 
—

 
746

 
(746
)
 
—

Loans from subsidiaries
 
714,266

 
—

 
(714,266
)
 
—

 
—

 
—

 
—

Advances from parent
 
—

 
79,601

 
(79,601
)
 
—

 
—

 
—

 
—

Current portion of long-term debt
 
48,419

 
1,477

 
—

 
49,896

 
—

 
—

 
49,896

Total current liabilities
 
791,887

 
214,714

 
(793,867
)
 
212,734

 
3,259

 
(746
)
 
215,247

Long-term debt, less current portion
 
1,881,799

 
2,354

 
—

 
1,884,153

 
114,764

 
—

 
1,998,917

Deficit investment in joint venture
 
—

 
2,218

 
—

 
2,218

 
—

 
—

 
2,218

Interest rate swap and other long-term liabilities
 
9,567

 
—

 
—

 
9,567

 
—

 
—

 
9,567

Total liabilities
 
2,683,253

 
219,286

 
(793,867
)
 
2,108,672

 
118,023

 
(746
)
 
2,225,949

Members' equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Station Casinos LLC members' equity
 
637,027

 
3,138,995

 
(3,138,995
)
 
637,027

 
569

 
(569
)
 
637,027

  Noncontrolling interest
 
—

 
—

 
—

 
—

 
20,528

 
—

 
20,528

Total members' equity
 
637,027

 
3,138,995

 
(3,138,995
)
 
637,027

 
21,097

 
(569
)
 
657,555

Total liabilities and members' equity
 
$
3,320,280

 
$
3,358,281

 
$
(3,932,862
)
 
$
2,745,699

 
$
139,120

 
$
(1,315
)
 
$
2,883,504

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

22



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

CONDENSED CONSOLIDATING BALANCE SHEETS
DECEMBER 31, 2015
(amounts in thousands)
 
 
Parent
 
Guarantor Subsidiaries
 
Eliminations
 
Parent and Guarantor Subsidiaries
 
Non–Guarantor Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
5,897

 
$
105,837

 
$
—

 
$
111,734

 
$
3,415

 
$
—

 
$
115,149

Receivables, net
 
2,171

 
28,072

 
—

 
30,243

 
4,878

 
—

 
35,121

Intercompany receivables
 
3,143

 
—

 
—

 
3,143

 
—

 
(3,143
)
 
—

Advances to subsidiaries
 
110,928

 
—

 
(110,928
)
 
—

 
—

 
—

 
—

Loans to parent
 
—

 
660,574

 
(660,574
)
 
—

 
—

 
—

 
—

Inventories
 
25

 
10,193

 
—

 
10,218

 
111

 
—

 
10,329

Prepaid gaming tax
 
—

 
19,366

 
—

 
19,366

 
138

 
—

 
19,504

Prepaid expenses and other current assets
 
6,167

 
2,307

 
—

 
8,474

 
228

 
—

 
8,702

Assets held for sale
 
—

 
2,000

 
—

 
2,000

 
19,020

 
—

 
21,020

Current assets of discontinued operations
 
—

 
—

 
—

 
—

 
197

 
—

 
197

Total current assets
 
128,331

 
828,349

 
(771,502
)
 
185,178

 
27,987

 
(3,143
)
 
210,022

Property and equipment, net
 
73,254

 
2,025,940

 
—

 
2,099,194

 
10,931

 
—

 
2,110,125

Goodwill
 
1,234

 
194,442

 
—

 
195,676

 
—

 
—

 
195,676

Intangible assets, net
 
1,045

 
127,249

 
—

 
128,294

 
21,703

 
—

 
149,997

Land held for development
 
—

 
83,700

 
—

 
83,700

 
80,000

 
—

 
163,700

Investments in joint ventures
 
—

 
10,955

 
—

 
10,955

 
3,036

 
—

 
13,991

Native American development costs
 
—

 
11,908

 
—

 
11,908

 
—

 
—

 
11,908

Investments in subsidiaries
 
3,048,509

 
11,248

 
(3,054,534
)
 
5,223

 
—

 
(5,223
)
 
—

Other assets, net
 
10,103

 
15,567

 
—

 
25,670

 
571

 
—

 
26,241

Total assets
 
$
3,262,476

 
$
3,309,358

 
$
(3,826,036
)
 
$
2,745,798

 
$
144,228

 
$
(8,366
)
 
$
2,881,660

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

23



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

CONDENSED CONSOLIDATING BALANCE SHEETS (Continued)
DECEMBER 31, 2015
(amounts in thousands)
 
 
Parent
 
Guarantor Subsidiaries
 
Eliminations
 
Parent and Guarantor Subsidiaries
 
Non–Guarantor Subsidiaries
 
Eliminations
 
Consolidated
LIABILITIES AND MEMBERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
8,679

 
$
14,892

 
$
—

 
$
23,571

 
$
606

 
$
—

 
$
24,177

Accrued interest payable
 
13,260

 
9

 
—

 
13,269

 
12

 
—

 
13,281

Other accrued liabilities
 
16,524

 
117,283

 
—

 
133,807

 
1,829

 
—

 
135,636

Intercompany payables
 
—

 
—

 
—

 
—

 
3,142

 
(3,142
)
 
—

Loans from subsidiaries
 
660,574

 
—

 
(660,574
)
 
—

 
—

 
—

 
—

Advances from parent
 
—

 
110,928

 
(110,928
)
 
—

 
—

 
—

 
—

Current portion of long-term debt
 
82,115

 
1,582

 
—

 
83,697

 
—

 
—

 
83,697

Current liabilities of discontinued operations
 
—

 
—

 
—

 
—

 
114

 
(1
)
 
113

Total current liabilities
 
781,152

 
244,694

 
(771,502
)
 
254,344

 
5,703

 
(3,143
)
 
256,904

Long-term debt, less current portion
 
1,883,601

 
2,553

 
—

 
1,886,154

 
112,517

 
—

 
1,998,671

Deficit investment in joint venture
 
—

 
2,255

 
—

 
2,255

 
—

 
—

 
2,255

Interest rate swap and other long-term liabilities
 
9,834

 
5,322

 
—

 
15,156

 
—

 
—

 
15,156

Total liabilities
 
2,674,587

 
254,824

 
(771,502
)
 
2,157,909

 
118,220

 
(3,143
)
 
2,272,986

Members' equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Station Casinos LLC members' equity
 
587,889

 
3,054,534

 
(3,054,534
)
 
587,889

 
5,223

 
(5,223
)
 
587,889

  Noncontrolling interest
 
—

 
—

 
—

 
—

 
20,785

 
—

 
20,785

Total members' equity
 
587,889

 
3,054,534

 
(3,054,534
)
 
587,889

 
26,008

 
(5,223
)
 
608,674

Total liabilities and members' equity
 
$
3,262,476

 
$
3,309,358

 
$
(3,826,036
)
 
$
2,745,798

 
$
144,228

 
$
(8,366
)
 
$
2,881,660

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

24



STATION CASINOS LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

CONDENSED CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED MARCH 31, 2016
(amounts in thousands)
 
 
Parent
 
Guarantor Subsidiaries
 
Eliminations
 
Parent and Guarantor Subsidiaries
 
Non–Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Operating revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Casino
 
$
—

 
$
237,976

 
$
—

 
$
237,976

 
$
1,795

 
$
—

 
$
239,771

Food and beverage
 
—

 
66,467

 
—

 
66,467

 
153

 
—

 
66,620

Room
 
—

 
33,344

 
—

 
33,344

 
1,040

 
—

 
34,384

Other
 
2

 
17,952

 
—

 
17,954

 
2,103

 
(2,875
)
 
17,182

Management fees
 
1,529

 
14,582

 
—

 
16,111

 
10,538

 
—

 
26,649

Gross revenues
 
1,531

 
370,321

 
—

 
371,852

 
15,629

 
(2,875
)
 
384,606

Promotional allowances
 
—

 
(25,242
)
 
—

 
(25,242
)
 
(117
)
 
—

 
(25,359
)
Net revenues
 
1,531

 
345,079

 
—

 
346,610

 
15,512

 
(2,875
)
 
359,247