Long-term Debt - Narrative (Details) $ in Thousands | 3 Months Ended | 84 Months Ended | | | | |
Mar. 31, 2024 USD ($) Rate | Mar. 31, 2023 USD ($) | Mar. 14, 2031 Rate | Apr. 09, 2024 USD ($) | Mar. 31, 2024 Rate | Mar. 31, 2024 | Mar. 14, 2024 USD ($) | Dec. 31, 2023 USD ($) |
Debt Instrument [Line Items] | | | | | | | | |
Gain (Loss) on Extinguishment of Debt | $ (14,402) | $ 0 | | | | | | |
Interest Rate Contract | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Notional amount | | | | $ 750,000 | | | | |
6.625% Senior Notes, Due March 14, 2032 | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Debt Issuance Costs Incurred | 6,700 | | | | | | | |
Station Casinos LLC | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Long-term Debt | $ 3,446,550 | | | | | | | $ 3,327,762 |
Long-term Debt | Long-term Debt Long-term debt consisted of the following indebtedness of Station LLC (amounts in thousands): March 31, December 31, 2023 Term Loan B Facility due March 14, 2031, interest at margin above SOFR or base rate (7.58% at March 31, 2024), net of unamortized discount and deferred costs of $22.6 million at March 31, 2024 $ 1,547,368 $ — Term Loan B Facility due February 7, 2027, interest at a margin above SOFR or base rate (7.71% at December 31, 2023), net of unamortized discount and deferred issuance costs of $15.9 million at December 31, 2023 — 1,442,054 Term Loan A Facility due February 7, 2025, interest at a margin above SOFR or base rate (6.96% at December 31, 2023), net of unamortized discount and deferred issuance costs of $0.6 million at December 31, 2023 — 152,955 Revolving Credit Facility due March 14, 2029, interest at a margin above SOFR or base rate (6.83% at March 31, 2024) 185,000 — Revolving Credit Facility due February 7, 2025, interest at a margin above SOFR or base rate (6.96% at December 31, 2023) — 512,000 6.625% Senior Notes due March 14, 2032, net of unamortized deferred issuance costs of $6.7 million at March 31, 2024 493,324 — 4.625% Senior Notes due December 1, 2031, net of unamortized deferred issuance costs of $4.9 million at March 31, 2024 and December 31, 2023 495,136 495,006 4.50% Senior Notes due February 15, 2028, net of unamortized discount and deferred issuance costs of $4.4 million and $4.7 million at March 31, 2024 and December 31, 2023, respectively 686,387 686,129 Other long-term debt, weighted-average interest of 3.88% at March 31, 2024 and December 31, 2023, net of unamortized discount and deferred issuance costs of $0.1 million at March 31, 2024 and December 31, 2023 39,335 39,618 Total long-term debt 3,446,550 3,327,762 Current portion of long-term debt (17,039) (26,104) Total long-term debt, net $ 3,429,511 $ 3,301,658 Credit Facility On March 14, 2024, Station LLC entered into an amended and restated credit agreement (the “Credit Agreement”), which amended and restated the existing credit agreement and pursuant to which the Company repaid all loans outstanding under the existing credit agreement and (a) incurred (i) a new senior secured term “B” loan facility in an aggregate principal amount of $1,570.0 million (the “New Term B Facility” and the term “B” loans funded thereunder, the “New Term B Loan”) and (ii) a new senior secured revolving credit facility in an aggregate principal amount of $1,100.0 million (the “New Revolving Credit Facility” and, together with the New Term B Facility, the “New Credit Facilities”), and (b) made certain other amendments to the existing credit agreement, including the extinguishment of the existing term loan “A” facility. The New Revolving Credit Facility will mature on March 14, 2029 and the New Term B Facility will mature on March 14, 2031. Borrowings under the New Credit Facilities bear interest at a rate per annum, at Station LLC’s option, equal to either the forward-looking Secured Overnight Financing Rate term (“Term SOFR”) or a base rate determined by reference to the highest of (i) the federal funds rate plus 0.50%, (ii) the administrative agent’s “prime rate” and (iii) the one-month Term SOFR rate plus 1.00%, in each case plus an applicable margin. Such applicable margin is, in the case of the New Term B Loan, 2.25% per annum in the case of any Term SOFR loan and 1.25% in the case of any base rate loan. The applicable margin in the case of the New Revolving Credit Facility is shown below: Revolving Credit Facility due March 14, 2029 Consolidated Senior Secured Net Leverage Ratio SOFR Base Rate Greater than 3.00 to 1.00 1.75 % 0.75 % Equal to or less than 3.00 to 1.00 1.50 % 0.50 % The New Credit Facilities contain a number of customary covenants, including requirements that Station LLC maintain throughout the term of such facilities and measured as of the end of each quarter, a maximum total secured net leverage ratio of 5.00 to 1.00. A breach of the financial ratio covenants shall only become an event of default if not cured and a Covenant Facility Acceleration has occurred. Management believes the Company was in compliance with all applicable covenants at March 31, 2024. Revolving Credit Facility At March 31, 2024, Station LLC’s borrowing availability under the New Revolving Credit Facility, subject to continued compliance with the terms of the facility, was $871.1 million, which was net of $185.0 million in outstanding borrowings and $43.9 million in outstanding letters of credit and similar obligations. 6.625% Senior Notes On March 14, 2024, Station LLC issued $500.0 million in aggregate principal amount of 6.625% senior notes due 2032 (the “6.625% Senior Notes”) pursuant to an indenture dated as of March 14, 2024, among Station LLC, the guarantors party thereto and Deutsche Bank Trust Company Americas, as trustee. The net proceeds of the sale of the 6.625% Senior Notes together with the borrowings under the New Term B Loan were used (i) to refinance all loans and commitments outstanding under the Credit Facility, (ii) to pay fees and costs associated with such transactions and (iii) for general corporate purposes. Interest on the 6.625% Senior Notes will be paid every six months in arrears on March 15 and September 15, commencing on September 15, 2024. The Company capitalized $6.7 million in new costs associated with the 6.625% Senior Notes, which were primarily lender fees. The indenture governing the 6.625% Senior Notes contains a number of customary covenants that, among other things and subject to certain exceptions, restrict the ability of Station LLC and its restricted subsidiaries to incur or guarantee additional indebtedness; issue disqualified stock or create subordinated indebtedness that is not subordinated to the 6.625% Senior Notes; create liens; engage in mergers, consolidations or asset dispositions; enter into certain transactions with affiliates; engage in lines of business other than its core business and related businesses; make investments or pay dividends or distributions (other than customary tax distributions); or create restrictions on dividends or other payments by our restricted subsidiaries. These covenants are subject to a number of exceptions and qualifications as set forth in the indenture. The indenture governing the 6.625% Senior Notes also provides for events of default which, if any of them occurs, would permit or require the principal of and accrued interest on such 6.625% Senior Notes to be declared due and payable. Interest Rate Collars In April 2024, the Company entered into two interest rate collars with a total notional amount of $750.0 million. Fair Value of Long-term Debt The estimated fair value of Station LLC’s long-term debt compared with its carrying amount is presented below (amounts in millions): March 31, December 31, 2023 Aggregate fair value $ 3,392 $ 3,245 Aggregate carrying amount 3,447 3,328 The estimated fair value of Station LLC’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. | | | | | | | |
Station Casinos LLC | Fair Value, Inputs, Level 2 [Member] | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Aggregate fair value of long-term debt | $ 3,392,000 | | | | | | | 3,245,000 |
Station Casinos LLC | Line of Credit | Term Loan B Facility, Due February 7, 2027 | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Long-term Debt | 0 | | | | | | | 1,442,054 |
Station Casinos LLC | Line of Credit | Term Loan A Facility, Due February 7, 2025 | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Long-term Debt | 0 | | | | | | | 152,955 |
Station Casinos LLC | Line of Credit | Term Loan B Facility, Due March 14, 2031 | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Long-term Debt | $ 1,547,368 | | | | | | | $ 0 |
Debt Instrument, Face Amount | | | | | | | $ 1,570,000 | |
Station Casinos LLC | Line of Credit | Term Loan B Facility, Due March 14, 2031 | Base Rate | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | | | 1.25% | | | | | |
Station Casinos LLC | Line of Credit | Term Loan B Facility, Due March 14, 2031 | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | | | 2.25% | | | | | |
Station Casinos LLC | Line of Credit and Revolving Credit Facility | Maximum | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Consolidated Total Leverage Ratio | | | | | | 5 | | |
Station Casinos LLC | Line of Credit and Revolving Credit Facility | Revolving Credit Facility Due February 7, 2025 | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Stated interest rate (as a percent) | | | | | | | | 6.96% |
Station Casinos LLC | Line of Credit and Revolving Credit Facility | Revolving Credit Facility Due March 14, 2029 | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Stated interest rate (as a percent) | Rate | | | | | 6.83% | | | |
Station Casinos LLC | Line of Credit and Revolving Credit Facility | Revolving Credit Facility Due March 14, 2029 | Base Rate | Minimum | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | 0.50% | | | | | | | |
Station Casinos LLC | Line of Credit and Revolving Credit Facility | Revolving Credit Facility Due March 14, 2029 | Base Rate | Maximum | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | 0.75% | | | | | | | |
Station Casinos LLC | Line of Credit and Revolving Credit Facility | Revolving Credit Facility Due March 14, 2029 | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | Minimum | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | 1.50% | | | | | | | |
Station Casinos LLC | Line of Credit and Revolving Credit Facility | Revolving Credit Facility Due March 14, 2029 | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | Maximum | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | 1.75% | | | | | | | |
Station Casinos LLC | Revolving Credit Facility | Revolving Credit Facility Due February 7, 2025 | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Long-term Debt | $ 0 | | | | | | | $ 512,000 |
Station Casinos LLC | Revolving Credit Facility | Revolving Credit Facility Due March 14, 2029 | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Debt Instrument, Unused Borrowing Capacity, Amount | 871,100 | | | | | | | |
Outstanding Letters of Credit, Amount | 43,900 | | | | | | | |
Long-term Debt | 185,000 | | | | | | | 0 |
Line of Credit Facility, Maximum Borrowing Capacity | | | | | | | 1,100,000 | |
Station Casinos LLC | Senior Notes | 6.625% Senior Notes, Due March 14, 2032 | | | | | | | | |
Debt Instrument [Line Items] | | | | | | | | |
Long-term Debt | $ 493,324 | | | | | | | $ 0 |
Debt Instrument, Face Amount | | | | | | | $ 500,000 | |
Stated interest rate (as a percent) | | | | | 6.625% | 6.625% | | |