- Track your favorite companies
- Receive email alerts for new filings
- Personalized dashboard of news and more
- Access all data and search results
- S-1 IPO registration
- 3.4 EX-3.4
- 3.5 EX-3.5
- 3.6 EX-3.6
- 3.7 EX-3.7
- 3.8 EX-3.8
- 3.9 EX-3.9
- 3.10 EX-3.10
- 3.11 EX-3.11
- 3.12 EX-3.12
- 3.13 EX-3.13
- 3.14 EX-3.14
- 3.15 EX-3.15
- 3.16 EX-3.16
- 3.17 EX-3.17
- 3.18 EX-3.18
- 3.19 EX-3.19
- 3.20 EX-3.20
- 3.21 EX-3.21
- 3.22 EX-3.22
- 3.23 EX-3.23
- 3.24 EX-3.24
- 3.25 EX-3.25
- 3.26 EX-3.26
- 3.27 EX-3.27
- 3.28 EX-3.28
- 3.29 EX-3.29
- 3.30 EX-3.30
- 3.31 EX-3.31
- 3.32 EX-3.32
- 3.33 EX-3.33
- 3.34 EX-3.34
- 3.35 EX-3.35
- 3.36 EX-3.36
- 3.37 EX-3.37
- 3.38 EX-3.38
- 3.39 EX-3.39
- 3.40 EX-3.40
- 3.41 EX-3.41
- 3.42 EX-3.42
- 3.43 EX-3.43
- 3.44 EX-3.44
- 3.45 EX-3.45
- 3.46 EX-3.46
- 3.47 EX-3.47
- 3.48 EX-3.48
- 3.49 EX-3.49
- 3.50 EX-3.50
- 3.51 EX-3.51
- 3.52 EX-3.52
- 3.53 EX-3.53
- 3.54 EX-3.54
- 3.55 EX-3.55
- 3.56 EX-3.56
- 3.57 EX-3.57
- 3.58 EX-3.58
- 3.59 EX-3.59
- 3.60 EX-3.60
- 3.61 EX-3.61
- 3.62 EX-3.62
- 3.63 EX-3.63
- 3.64 EX-3.64
- 3.65 EX-3.65
- 3.66 EX-3.66
- 3.67 EX-3.67
- 3.68 EX-3.68
- 3.69 EX-3.69
- 3.70 EX-3.70
- 3.71 EX-3.71
- 3.72 EX-3.72
- 3.73 EX-3.73
- 3.74 EX-3.74
- 3.75 EX-3.75
- 3.76 EX-3.76
- 3.77 EX-3.77
- 3.78 EX-3.78
- 3.79 EX-3.79
- 3.80 EX-3.80
- 3.81 EX-3.81
- 3.82 EX-3.82
- 3.83 EX-3.83
- 3.84 EX-3.84
- 3.85 EX-3.85
- 3.86 EX-3.86
- 3.87 EX-3.87
- 3.88 EX-3.88
- 3.89 EX-3.89
- 3.90 EX-3.90
- 3.91 EX-3.91
- 3.92 EX-3.92
- 3.93 EX-3.93
- 3.94 EX-3.94
- 3.95 EX-3.95
- 3.96 EX-3.96
- 3.97 EX-3.97
- 3.98 EX-3.98
- 3.99 EX-3.99
- 3.100 EX-3.100
- 3.101 EX-3.101
- 3.102 EX-3.102
- 3.103 EX-3.103
- 3.104 EX-3.104
- 3.105 EX-3.105
- 3.106 EX-3.106
- 3.107 EX-3.107
- 3.108 EX-3.108
- 3.109 EX-3.109
- 3.110 EX-3.110
- 3.111 EX-3.111
- 5.1 EX-5.1
- 5.2 EX-5.2
- 12.1 EX-12.1
- 23.1 EX-23.1
- 25.1 EX-25.1
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 |
| |||||||||||||||||||||||||||
|
| Three Months |
| Year Ended |
| Period From |
|
| Period From |
| Year Ended |
| Year Ended |
| Year Ended |
| Period From |
| Year Ended |
| Year Ended |
| Year Ended |
| |||||||||||
|
| (in thousands) |
|
| (in thousands) |
| |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Consolidated pretax (loss) income from continuing operations |
| $ | (142,146 | ) | $ | 11,712 |
| $ | (20,138 | ) |
| $ | 3,249,550 |
| $ | (587,438 | ) | $ | (1,969,386 | ) | $ | (3,649,845 | ) | $ | 626,364 |
| $ | (91,640 | ) | $ | (17,542 | ) | $ | (23,194 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Less: (Earnings) losses of equity investees |
| (519 | ) | (1,773 | ) | 1,533 |
|
| 16,397 |
| 315,204 |
| 168,445 |
| 30,623 |
| — |
| — |
| — |
| — |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Fixed charges (see below) |
| 44,590 |
| 197,972 |
| 97,155 |
|
| 49,753 |
| 122,582 |
| 300,714 |
| 417,880 |
| 20,876 |
| 49,103 |
| 52,425 |
| 56,204 |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Distributed income from equity investees |
| 291 |
| 1,847 |
| 794 |
|
| 1,118 |
| 2,419 |
| 1,897 |
| 2,598 |
| — |
| — |
| — |
| — |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Less: Capitalized interest |
| — |
| (3,721 | ) | (2,155 | ) |
| (2,939 | ) | (10,078 | ) | (15,989 | ) | (27,087 | ) | — |
| — |
| — |
| — |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Earnings |
| (97,784 | ) | 206,037 |
| 77,189 |
|
| 3,313,879 |
| (157,311 | ) | (1,514,319 | ) | (3,225,831 | ) | 647,240 |
| (42,537 | ) | 34,883 |
| 33,010 |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Interest expense (a) |
| 43,299 |
| 189,505 |
| 92,299 |
|
| 43,294 |
| 104,582 |
| 276,591 |
| 379,313 |
| 20,582 |
| 48,644 |
| 51,916 |
| 55,032 |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Capitalized interest |
| — |
| 3,721 |
| 2,155 |
|
| 2,939 |
| 10,078 |
| 15,989 |
| 27,087 |
| — |
| — |
| — |
| — |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Estimated interest within rental expense (b) |
| 1,291 |
| 4,746 |
| 2,701 |
|
| 3,520 |
| 7,922 |
| 8,134 |
| 11,480 |
| 294 |
| 459 |
| 509 |
| 1,172 |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Fixed Charges |
| 44,590 |
| 197,972 |
| 97,155 |
|
| 49,753 |
| 122,582 |
| 300,714 |
| 417,880 |
| 20,876 |
| 49,103 |
| 52,425 |
| 56,204 |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of Earnings to Fixed Charges (c) |
|
| 1.0 |
|
|
|
| 66.6 |
|
|
|
|
|
|
| 31.0 |
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Excess of fixed charges over earnings |
| 142,374 |
| — |
| 19,966 |
|
| — |
| 279,893 |
| 1,815,033 |
| 3,643,711 |
| — |
| 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