Attached files
file | filename |
---|---|
S-1/A - S-1/A - Station Casinos LLC | a2211099zs-1a.htm |
EX-23.1 - EX-23.1 - Station Casinos LLC | a2210358zex-23_1.htm |
Exhibit 12.1
Station Casinos LLC
Computation of Ratio of Earnings to Fixed Charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
Predecessors |
| |||||||||||||||||||||||||||||||||||
|
|
Station Casinos LLC |
|
|
Station Casinos, Inc. |
|
Green Valley Ranch Gaming, LLC |
| |||||||||||||||||||||||||||||||||
|
|
Six Months |
|
Period From |
|
|
Period From |
|
Year Ended |
|
Year Ended |
|
Year Ended |
|
Period From |
|
Period From |
|
Period From |
|
Year Ended |
|
Year Ended |
|
Year Ended |
|
Year Ended |
| |||||||||||||
|
|
(in thousands) |
|
|
(in thousands) |
| |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Consolidated pretax income (loss) from continuing operations |
|
$ |
18,132 |
|
$ |
(1,443 |
) |
|
$ |
3,249,550 |
|
$ |
(587,438 |
) |
$ |
(1,593,498 |
) |
$ |
(3,649,845 |
) |
$ |
(364,636 |
) |
$ |
(72,991 |
) |
$ |
626,364 |
|
$ |
(91,640 |
) |
$ |
(17,542 |
) |
$ |
(23,194 |
) |
$ |
25,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Losses (earnings) of equity investees |
|
(950 |
) |
(42 |
) |
|
(16,397 |
) |
(315,204 |
) |
(168,445 |
) |
(30,623 |
) |
1,132 |
|
10,744 |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed charges (see below) |
|
97,442 |
|
7,049 |
|
|
49,753 |
|
122,582 |
|
300,714 |
|
417,880 |
|
65,946 |
|
223,379 |
|
20,876 |
|
49,103 |
|
52,425 |
|
56,204 |
|
57,195 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Distributed income from equity investees |
|
966 |
|
|
|
|
1,118 |
|
2,419 |
|
1,897 |
|
2,598 |
|
414 |
|
12,943 |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Capitalized interest |
|
(2,716 |
) |
(220 |
) |
|
(2,939 |
) |
(10,078 |
) |
(15,989 |
) |
(27,087 |
) |
(3,083 |
) |
(16,309 |
) |
|
|
|
|
|
|
|
|
|
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Earnings |
|
112,874 |
|
5,344 |
|
|
3,281,085 |
|
(787,719 |
) |
(1,475,321 |
) |
(3,287,077 |
) |
(300,227 |
) |
157,766 |
|
647,240 |
|
(42,537 |
) |
34,883 |
|
33,010 |
|
82,598 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Interest expense (a) |
|
92,324 |
|
6,621 |
|
|
43,294 |
|
104,582 |
|
276,591 |
|
379,313 |
|
61,276 |
|
197,370 |
|
20,582 |
|
48,644 |
|
51,916 |
|
55,032 |
|
56,104 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Capitalized interest |
|
2,716 |
|
220 |
|
|
2,939 |
|
10,078 |
|
15,989 |
|
27,087 |
|
3,083 |
|
16,309 |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Estimated interest within rental expense |
|
2,402 |
|
208 |
|
|
3,520 |
|
7,922 |
|
8,134 |
|
11,480 |
|
1,587 |
|
9,700 |
|
294 |
|
459 |
|
509 |
|
1,172 |
|
1,091 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges |
|
97,442 |
|
7,049 |
|
|
49,753 |
|
122,582 |
|
300,714 |
|
417,880 |
|
65,946 |
|
223,379 |
|
20,876 |
|
49,103 |
|
52,425 |
|
56,204 |
|
57,195 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of Earnings to Fixed Charges (c) |
|
1.2 |
|
|
|
|
66.0 |
|
|
|
|
|
|
|
|
|
|
|
31.0 |
|
|
|
|
|
|
|
1.4 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Excess of fixed charges over earnings (in thousands) |
|
|
|
1,705 |
|
|
|
|
910,301 |
|
1,776,035 |
|
3,704,957 |
|
366,173 |
|
65,613 |
|
|
|
91,640 |
|
17,542 |
|
23,194 |
|
|
|
(a) Interest expense includes amortization of debt discount and debt issuance costs.
(b) Interest within rental expense is estimated to equal approximately one-third.
(c) No ratio is shown for periods where earnings were inadequate to cover fixed charges