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, |
| ||||||||||||||||||
|
| Year Ended |
| Year Ended |
| Year Ended |
| Period From |
|
| Period From |
| Year Ended |
| Period From |
| Year Ended |
| ||||||||
|
|
|
|
|
| (in thousands) |
|
|
|
| (in thousands) |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Consolidated pretax (loss) income from continuing operations |
| $ | 114,736 |
| $ | (87,840 | ) | $ | 25,219 |
| $ | (20,138 | ) |
| $ | 3,249,550 |
| $ | (587,438 | ) | $ | 626,364 |
| $ | (91,640 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Less: (Earnings) losses of equity |
| (1,037 | ) | (1,603 | ) | (1,773 | ) | 1,533 |
|
| 16,397 |
| 315,204 |
| — |
| — |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Fixed charges (see below) |
| 155,486 |
| 169,112 |
| 197,948 |
| 97,155 |
|
| 49,753 |
| 122,582 |
| 20,876 |
| 49,103 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Distributed income from equity investees |
| 1,877 |
| 1,623 |
| 1,847 |
| 794 |
|
| 1,118 |
| 2,419 |
| — |
| — |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Less: Capitalized interest |
| — |
| — |
| (3,721 | ) | (2,155 | ) |
| (2,939 | ) | (10,078 | ) | — |
| — |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Earnings |
| 271,062 |
| 81,292 |
| 219,520 |
| 77,189 |
|
| 3,313,879 |
| (157,311 | ) | 647,240 |
| (42,537 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Interest expense (a) |
| 150,995 |
| 164,622 |
| 189,481 |
| 92,299 |
|
| 43,294 |
| 104,582 |
| 20,582 |
| 48,644 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Capitalized interest |
| — |
| — |
| 3,721 |
| 2,155 |
|
| 2,939 |
| 10,078 |
| — |
| — |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Estimated interest within rental expense |
| 4,491 |
| 4,490 |
| 4,746 |
| 2,701 |
|
| 3,520 |
| 7,922 |
| 294 |
| 459 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Fixed Charges |
| 155,486 |
| 169,112 |
| 197,948 |
| 97,155 | �� |
| 49,753 |
| 122,582 |
| 20,876 |
| 49,103 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Ratio of Earnings to Fixed Charges (c) |
| 1.7 |
|
|
| 1.1 |
|
|
|
| 66.6 |
|
|
| 31.0 |
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Excess of fixed charges over earnings |
| — |
| 87,820 |
| — |
| 19,966 |
|
| — |
| 279,893 |
| — |
| 91,640 |
| ||||||||
(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