Biggest changeYear Ended December 31, 2022 2021 Percent change Net revenues $ 1,663,786 $ 1,617,899 2.8% Operating income 561,302 401,542 39.8% Casino revenues 1,126,058 1,142,606 (1.4)% Casino expenses 279,537 275,462 1.5% Margin 75.2 % 75.9 % Food and beverage revenues 283,067 245,432 15.3% Food and beverage expenses 224,903 196,156 14.7% Margin 20.5 % 20.1 % Room revenues 164,502 143,916 14.3% Room expenses 52,017 55,336 (6.0)% Margin 68.4 % 61.5 % Other revenues 87,089 76,746 13.5% Other expenses 32,258 25,535 26.3% Management fee revenue 3,070 9,199 (66.6)% Selling, general and administrative expenses 353,043 347,090 1.7% Percent of net revenues 21.2 % 21.5 % Depreciation and amortization 128,368 157,791 (18.6)% Write-downs and other, net (47,660) (18,677) n/m Asset impairment 80,018 177,664 n/m Interest expense, net 129,889 103,206 25.9% Loss on extinguishment of debt — (13,492) n/m Net income attributable to noncontrolling interests 184,895 112,980 n/m (Provision) benefit for income tax (44,530) 69,287 n/m Net income attributable to Red Rock 205,457 241,850 n/m ____________________________________________________________ n/m = not meaningful We view each of our Las Vegas casino properties as an individual operating segment.
Biggest changeYear Ended December 31, 2023 2022 Percent change Net revenues $ 1,724,086 $ 1,663,786 3.6% Operating income 558,688 561,302 (0.5)% Casino revenues 1,132,154 1,126,058 0.5% Casino expenses 293,993 279,537 5.2% Margin 74.0 % 75.2 % Food and beverage revenues 313,619 283,067 10.8% Food and beverage expenses 244,786 224,903 8.8% Margin 21.9 % 20.5 % Room revenues 183,103 164,502 11.3% Room expenses 55,064 52,017 5.9% Margin 69.9 % 68.4 % Other revenues 94,403 87,089 8.4% Other expenses 32,549 32,258 0.9% Management fee revenue 807 3,070 n/m Selling, general and administrative expenses 374,494 353,043 6.1% Percent of net revenues 21.7 % 21.2 % Depreciation and amortization 132,536 128,368 3.2% Write-downs and other, net 31,976 (47,660) n/m Asset impairment — 80,018 n/m Interest expense, net 181,023 129,889 39.4% Net income attributable to noncontrolling interests 161,772 184,895 (12.5)% Provision for income tax (42,984) (44,530) (3.5)% Net income attributable to Red Rock 176,004 205,457 (14.3)% ________________________________________________ n/m = not meaningful We view each of our Las Vegas casino properties as an individual operating segment.
For the year ended December 31, 2022, write-downs and other, net was a gain of $47.7 million, comprising net gains on capital asset transactions of $79.0 million (including gains on land sales of $76.3 million), partially offset by preopening expense of $3.7 million for Durango, $9.3 million of demolition costs associated with the permanently closed properties, $9.2 million in business innovation development, $6.7 million in artist performance agreement termination costs associated with Palms, and other.
For the year ended December 31, 2022, write-downs and other, net was a gain of $47.7 million, comprising net gains on capital asset transactions of $79.0 million (including gains on land sales of $76.3 million), partially offset by preopening expense of $3.7 million for Durango, $9.3 million of demolition costs associated with the closed properties, $9.2 million in business innovation development, $6.7 million in artist performance agreement termination costs associated with Palms, and other.
We also aggregate our Native American management activities into one reportable segment. The results of operations for our Native American management segment are 40 Table of Contents discussed in the section entitled Management Fee Revenue below and the results of operations of our Las Vegas operations are discussed in the remaining sections below. Net Revenues.
We also aggregate our Native American 42 Table of Contents management activities into one reportable segment. The results of operations for our Native American management segment are discussed in the section entitled Management Fee Revenue below and the results of operations of our Las Vegas operations are discussed in the remaining sections below. Net Revenues.
The primary differences between the financial information of the Holding Company and that of Station LLC relate to income taxes and the liability associated with the tax receivable agreement (“TRA”).
The primary differences between the financial information of the Holding Company and that of Station LLC relate to income taxes, the liability associated with the tax receivable agreement (“TRA”) and a note receivable from Station LLC.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on February 25, 2022.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on February 24, 2023.
Additionally, Adjusted EBITDA does not consider capital expenditures and other investing activities 43 Table of Contents and should not be considered as a measure of our liquidity.
Additionally, Adjusted EBITDA does not consider capital expenditures and other investing activities and should not be considered as a measure of our liquidity.
For the years ended December 31, 2022 and 2021, we recognized income tax expense of $44.5 million and income tax benefit of $69.3 million, respectively. Station Holdco is treated as a partnership for income tax reporting and Station Holdco’s members are liable for federal, state and local income taxes based on their share of Station Holdco’s taxable income.
For the years ended December 31, 2023 and 2022, we recognized income tax expense of $43.0 million and $44.5 million, respectively. Station Holdco is treated as a partnership for income tax reporting and Station Holdco’s members are liable for federal, state and local income taxes based on their share of Station Holdco’s taxable income.
For the year ended December 31, 2022, the difference between the statement of operations for Station LLC and its consolidated subsidiaries and the statement of operations for the Holding Company is that the Holding Company had a net loss of $46.0 million primarily representing provision for income tax.
For the years ended December 31, 2023 and 2022, the difference between the statement of income for Station LLC and its consolidated subsidiaries and the statement of income for the Holding Company is that the Holding Company had a net loss of $42.0 million and $46.0 million, respectively, primarily representing provision for income tax.
For the year ended December 31, 2022, we recognized asset impairment charges totaling $80.0 million, primarily to write off the facilities and certain related assets at Texas Station, Fiesta Rancho and Fiesta Henderson, which we permanently closed in June 2022.
Asset Impairment . There were no asset impairment charges for the year ended December 31, 2023. For the year ended December 31, 2022, we recognized asset impairment charges totaling $80.0 million, primarily to write off the facilities and certain related assets at Texas Station, Fiesta Rancho and Fiesta Henderson, which we permanently closed in June 2022. Interest Expense, net.
Write-downs and other, net, include gains and losses on asset disposals, demolition costs associated with our permanently closed properties, development and preopening expenses, business innovation and technology enhancements, contract termination, severance and other.
Write-downs and other, net. Write-downs and other, net, include gains and losses on asset disposals, demolition and others costs associated with our closed properties, preopening and development expenses, business innovation and technology enhancements, contract termination costs and non-routine items.
Our primary capital requirements for the near term are expected to be related to the operation and maintenance of our properties, debt service payments and construction costs for Durango.
Our primary capital requirements for the near term are expected to be related to the operation and maintenance of our properties, debt service payments, dividends and distributions.
Adjusted EBITDA includes net income plus depreciation and amortization, share-based compensation, write-downs and other, net (including gains and losses on asset disposals, demolition costs, severance, preopening, business innovation and technology enhancements, contract termination costs and non-routine items), asset impairment, interest expense, net, loss on extinguishment debt, net, provision (benefit) for income tax and other, which includes losses from assets held for sale.
Adjusted EBITDA includes net income plus depreciation and amortization, share-based compensation, write-downs and other, net (including gains and losses on asset disposals, demolition costs, preopening and development, business innovation and technology enhancements, contract termination costs and non-routine items), asset impairment, interest expense, net, provision for income tax and other.
We cannot predict the LIBOR or base rate interest rates that will be in effect in the future, and actual rates will vary. Based on our outstanding borrowings at December 31, 2022, an assumed 1% increase in variable interest rates would cause our annual interest cost to increase by approximately $18.0 million.
We cannot predict the SOFR or base rate interest rates that will be in effect in the future, and actual rates will vary, which will impact our interest cost. Based on our outstanding borrowings at December 31, 2023, an assumed 1% increase in variable interest rates would cause our annual interest cost to increase by approximately $21.2 million. See
For the year ended December 31, 2022, management fee revenue decreased by 66.6% as compared to 2021, as we ceased to manage Graton Resort on February 5, 2021. Selling, General and Administrative (“SG&A”). SG&A expenses increased by 1.7% to $353.0 million for the year ended December 31, 2022 as compared to $347.1 million for the prior year.
We ceased to manage Graton Resort on February 5, 2021. Selling, General and Administrative (“SG&A”). SG&A expenses increased by 6.1% to $374.5 million for the year ended December 31, 2023 as compared to $353.0 million for the prior year.
Other. Other primarily represents revenues from tenant leases, retail outlets, bowling, spas and entertainment and their corresponding expenses. For the year ended December 31, 2022, other revenues increased 13.5% as compared to the prior year, primarily driven by spa, bowling and leased outlets.
Other. Other primarily represents revenues from tenant leases, retail outlets, bowling, spas and entertainment and their corresponding expenses. For the year ended December 31, 2023, other revenues increased by 8.4% as compared to the prior year, primarily driven by leased outlets, bowling and spas. Other expenses were consistent as compared to the prior year. Management Fee Revenue.
At December 31, 2022, the difference between the balance sheet for Station LLC and its consolidated subsidiaries and the balance sheet for the Holding Company is that the Holding Company had cash of $15.3 million, $75.7 million of deferred tax assets, net and $0.3 million of prepaid expenses, which are solely assets of the Holding Company, and liabilities that are solely the Holding Company’s, consisting of a $28.6 million liability under the TRA, of which $6.6 million is expected to be paid in the next twelve months, $1.7 million of other current liabilities and $1.8 million of other long-term liabilities that are solely liabilities of the Holding Company.
At December 31, 2023, the difference between the balance sheet for Station LLC and its consolidated subsidiaries and the balance sheet for the Holding Company is that the Holding Company had cash of $0.2 million, $14.4 million of income tax receivable, $43.4 million of deferred tax assets, net, and a $34.0 million note receivable from Station LLC, which are solely assets of the Holding Company, and liabilities that are solely the Holding Company’s, consisting of a $22.1 million liability under the TRA, of which $1.7 million is expected to be paid in the next twelve months and $3.3 million of other liabilities.
The following table presents summarized information about our interest expense (amounts in thousands): Year Ended December 31, 2022 2021 Interest cost, net of interest income $ 126,150 $ 93,919 Amortization of debt discount and debt issuance costs 9,626 9,592 Capitalized interest (5,887) (305) Interest expense, net $ 129,889 $ 103,206 Interest expense, net, for the year ended December 31, 2022 was $129.9 million, an increase of 25.9% as compared to $103.2 million for 2021.
The following table presents summarized information about our interest expense (amounts in thousands): Year Ended December 31, 2023 2022 Interest cost, net of interest income $ 201,243 $ 126,150 Amortization of debt discount and debt issuance costs 9,608 9,626 Capitalized interest (29,828) (5,887) Interest expense, net $ 181,023 $ 129,889 Interest expense, net, for the year ended December 31, 2023 was $181.0 million, an increase of 39.4% as compared to $129.9 million for 2022.
Food and beverage expenses for the year ended December 31, 2022 increased by 14.7% as compared to the prior year, primarily due to higher employee-related costs and costs of sales. Room. For the year ended December 31, 2022 as compared to 2021, room revenues increased by 14.3% and room expenses decreased by 6.0%.
Food and beverage expenses for the year ended December 31, 2023 as compared to the prior year increased by 8.8%, primarily due to higher employee-related costs, associated catering costs and costs of sales. Room. For the year ended December 31, 2023 as compared to 2022, room revenues increased by 11.3% and room expenses increased by 5.9%.
Our anticipated uses of cash for 2023 include (i) approximately $550.0 million to $600.0 million for investment capital expenditures, including our Durango project, (ii) approximately $70.0 million to $90.0 million for maintenance capital expenditures at our existing properties, (iii) required principal and interest payments on Station LLC’s indebtedness totaling $26.1 million and $191.2 million, respectively, (iv) dividends to our Class A common stockholders, (v) distributions to noncontrolling interest holders of Station Holdco, including 44 Table of Contents “tax distributions”, which may be made quarterly when required and in amounts that may vary from quarter to quarter, and (vi) Federal income taxes.
Our anticipated uses of cash for 2024 include (i) approximately $140.0 million to $180.0 million for capital expenditures, (ii) required principal and interest payments totaling $26.1 million and $217.9 million, respectively, on Station LLC’s indebtedness, (iii) dividends to our Class A common stockholders, and (iv) distributions to noncontrolling interest holders of Station Holdco, including “tax distributions”, which may be made quarterly when required and in amounts that may vary from quarter to quarter.
Information about our hotel operations is presented below: Year Ended December 31, 2022 2021 Occupancy 83.0 % 75.0 % Average daily rate $ 179.88 $ 152.20 Revenue per available room $ 149.34 $ 114.13 Our ADR improved by 18.2%, our revenue per available room improved by 30.9% and our occupancy rate improved by 8.0 percentage points for 2022 as compared to 2021.
Information about our hotel operations is presented below: Year Ended December 31, 2023 2022 Occupancy 87.4 % 83.0 % Average daily rate $ 199.54 $ 179.88 Revenue per available room $ 174.47 $ 149.34 Our ADR improved by 10.9%, our revenue per available room improved by 16.8% and our occupancy rate improved by 4.4 percentage points for 2023 as compared to 2022 due to improved demand.
At December 31, 2022, we had $117.3 million in cash and cash equivalents, and Station LLC’s borrowing availability under its revolving credit facility was $852.2 million, which was net of $149.5 million in outstanding borrowings and $29.4 million in outstanding letters of credit and similar obligations.
At December 31, 2023, we had $137.6 million in cash and cash equivalents, and Station LLC’s borrowing availability under its revolving credit facility was $479.3 million, which was net of $512.0 million in outstanding borrowings and $39.8 million in outstanding letters of credit and similar obligations.
Other payment obligations include salaries, wages and employee benefits, service contracts, property taxes, insurance and other obligations. At December 31, 2022, $1.8 billion of the borrowings under our credit agreements were based on variable rates, primarily LIBOR. We expect that interest rates may continue to increase and may impact our interest cost.
Other payment obligations include salaries, wages and employee benefits, service contracts, property taxes, insurance, federal income taxes and other obligations. At December 31, 2023, $2.1 billion of the borrowings under our credit agreements were based on variable rates, primarily SOFR.
Net income attributable to noncontrolling interests for the years ended December 31, 2022 and 2021 represented the portion of net income attributable to the ownership interest in Station Holdco not held by us. (Provision) Benefit for Income Tax.
Additional information about our long-term debt is included in Note 8 to the Consolidated Financial Statements. Net Income Attributable to Noncontrolling Interests . Net income attributable to noncontrolling interests for the years ended December 31, 2023 and 2022 represented the portion of net income attributable to the ownership interest in Station Holdco not held by us. Provision for Income Tax.
The increase in SG&A expenses was primarily due 41 Table of Contents to higher employee costs and repairs and maintenance expense. As a percentage of net revenue, SG&A expenses for the year ended December 31, 2022 were effectively flat as compared to the prior year end as we continued to focus on operational efficiencies and cost control. Depreciation and Amortization.
As a percentage of net revenue, SG&A expenses for the year ended December 31, 2023 were effectively flat as compared to the prior year as we continued to focus on operational efficiencies and cost control. Depreciation and Amortization. Depreciation and amortization expense for the year ended December 31, 2023 increased to $132.5 million as compared to $128.4 million for 2022.
We are not liable for income tax on the noncontrolling interests’ share of Station Holdco’s taxable income or benefit from a taxable loss, and therefore our effective tax rate of 10.2% for the year ended December 31, 2022 was less than the statutory rate.
We are not liable for income tax on the noncontrolling interests’ share of Station Holdco’s taxable income or benefit from a taxable loss, and therefore our effective tax rate of 11.3% for the year ended December 31, 2023 was less than the statutory rate. 44 Table of Contents Adjusted EBITDA Adjusted EBITDA for the years ended December 31, 2023 and 2022 for our two reportable segments and a reconciliation of our consolidated net income to Adjusted EBITDA are presented below (amounts in thousands).
It should be noted that not all gaming companies that report EBITDA or adjustments to this measure may calculate EBITDA or such adjustments in the same manner as we do, and therefore, our measure of Adjusted EBITDA may not be comparable to similarly titled measures used by other gaming companies.
It should be noted that not all gaming companies that report EBITDA or adjustments to this measure may calculate EBITDA or such adjustments in the same manner as we do, and therefore, our measure of Adjusted EBITDA may not be comparable to similarly titled measures used by other gaming companies. 45 Table of Contents Holding Company Financial Information The indentures governing the 4.50% Senior Notes and the 4.625% Senior Notes contain certain covenants that require Station LLC to furnish to the holders of the notes certain annual and quarterly financial information relating to Station LLC and its subsidiaries.
At December 31, 2021, the Holding Company had cash of $3.3 million, $98.6 million of deferred tax assets, net, a $27.2 million noncurrent liability under the TRA and $2.1 million of other current liabilities.
At December 31, 2022, the Holding Company had cash of $15.3 million, $75.7 million of deferred tax assets, net, $0.3 million of prepaid expenses, a $28.6 million liability under the TRA, of which $6.6 million was current, $1.7 million of other current liabilities and $1.8 million of other long-term liabilities.
For 2022, slot handle and table games drop decreased slightly and race and sports write increased by 6.0%. Our hold percentages for 2022 were consistent compared to 2021. Casino expenses for the year ended December 31, 2022 increased by 1.5% as compared to the prior year, primarily due to higher employee-related costs. Food and Beverage.
Our hold percentages for 2023 were consistent compared to 2022. Casino expenses increased by 5.2% for the year ended December 31, 2023 as compared to the prior year, primarily due to higher employee-related costs. Food and Beverage. Food and beverage includes revenue and expenses from restaurants, bars and catering.
Year Ended December 31, 2022 2021 Net revenues Las Vegas operations $ 1,651,048 $ 1,602,438 Native American management 2,207 8,292 Reportable segment net revenues 1,653,255 1,610,730 Corporate and other 10,531 7,169 Net revenues $ 1,663,786 $ 1,617,899 Net income $ 390,352 $ 354,830 Adjustments Depreciation and amortization 128,368 157,791 Share-based compensation 17,515 12,728 Write-downs and other, net (47,660) (18,677) Asset impairment 80,018 177,664 Interest expense, net 129,889 103,206 Loss on extinguishment of debt, net — 13,492 Provision (benefit) for income tax 44,530 (69,287) Other 866 9,244 Adjusted EBITDA $ 743,878 $ 740,991 Adjusted EBITDA Las Vegas operations $ 812,849 $ 799,817 Native American management 1,071 7,809 Corporate and other (70,042) (66,635) Adjusted EBITDA $ 743,878 $ 740,991 The year-over-year changes in Adjusted EBITDA were due to the factors described under Results of Operations above.
Year Ended December 31, 2023 2022 Net revenues Las Vegas operations $ 1,709,951 $ 1,651,048 Native American management — 2,207 Reportable segment net revenues 1,709,951 1,653,255 Corporate and other 14,135 10,531 Net revenues $ 1,724,086 $ 1,663,786 Net income $ 337,776 $ 390,352 Adjustments Depreciation and amortization 132,536 128,368 Share-based compensation 19,673 17,515 Write-downs and other, net 31,976 (47,660) Asset impairment — 80,018 Interest expense, net 181,023 129,889 Provision for income tax 42,984 44,530 Other — 866 Adjusted EBITDA $ 745,968 $ 743,878 Adjusted EBITDA Las Vegas operations $ 818,820 $ 812,849 Native American management — 1,071 Corporate and other (72,852) (70,042) Adjusted EBITDA $ 745,968 $ 743,878 The year-over-year changes in Adjusted EBITDA were due to the factors described under Results of Operations above.
At December 31, 2022, $1.8 billion of the borrowings under our credit agreements were based on variable rates, primarily LIBOR, plus applicable margins of 0.50% to 2.25%, and the LIBOR rate applicable to our outstanding LIBOR-based borrowings was 4.39%. We expect that interest rates may continue to increase in response to macroeconomic conditions.
At December 31, 2023, $2.1 billion of borrowings under the credit agreements were based on variable interest rates, primarily the Secured Overnight Financing Rate (“SOFR”), plus applicable margins of 1.50% to 2.25%, and the SOFR rate applicable to our outstanding SOFR-based borrowings was 5.46%.
The increase in interest expense, net was due to higher variable interest rates applicable to our credit facility for the current year.
The increase in interest expense, net was due to higher variable interest rates applicable to our credit facility as well increased borrowings under our revolving credit facility, primarily associated with the Durango development project.
For the year ended December 31, 2022, the impairment charges were related primarily to the permanent closure of our Texas Station, Fiesta Rancho and Fiesta Henderson properties in June 2022, which had remained closed since the beginning of the COVID-19 pandemic in March 2020.
For the year ended December 31, 2023 our operating income was $558.7 million. For the year ended December 31, 2022 our operating income was $561.3 million and included the impact of impairment charges of $80.0 million related primarily to the permanent closure of our Texas Station, Fiesta Rancho and Fiesta Henderson properties in June 2022.
For the year ended December 31, 2022, the average guest check at our restaurants increased by 18.3%, while the number of restaurant guests served decreased by 5.9% as compared to the prior year.
For the year ended December 31, 2023, food and beverage revenue increased by 10.8% as compared to 2022, primarily due to an increase in our catering and group business. For 2023, the average guest check increased by 6.1%, while the number of restaurant guests served decreased by 4.0% as compared to 2022.
Based on our outstanding borrowings at December 31, 2022, an assumed 1% increase in variable interest rates would cause our annual interest cost to increase by approximately $18.0 million. Additional information about our long-term debt is included in Note 8 to the Consolidated Financial Statements. Loss on Extinguishment/Modification of Debt, net .
We expect that interest rates on our credit facility may continue to vary in response to macroeconomic conditions. Based on our outstanding borrowings at December 31, 2023, an assumed 1% increase in variable interest rates would cause our annual interest rate cost to increase by approximately $21.2 million.
Net revenues for the year ended December 31, 2022 increased by $45.9 million to $1.66 billion as compared to $1.62 billion for the year ended December 31, 2021. We achieved year over year growth of 15.3%, 14.3% and 13.5% in food and beverage, room and other revenues, respectively, while casino revenue decreased by 1.4%.
Net revenues for the year ended December 31, 2023 increased by $60.3 million to $1.72 billion as compared to $1.66 billion for the year ended December 31, 2022. Contributing to our year over year increase is our Durango property which opened on December 5, 2023.
Other expenses increased by 26.3%, as compared to the prior year, due to higher employee-related costs, entertainment expenses and cost of sales. Management Fee Revenue. Management fee revenue primarily represents fees earned from our previous agreement with a Native American tribe to manage Graton Resort, as well as management fees earned from our three 50%-owned smaller properties.
For the year ended December 31, 2023, management fees represented fees earned from the management of our joint ventures. For the year ended December 31, 2022, management fees represented fees earned from our previous agreement with a Native American tribe to manage Graton Resort, as well as fees earned from the management of our joint ventures.
For the year ended December 31, 2021, write-downs and other, net was a gain of $18.7 million, primarily representing gains on land sales. Asset Impairment .
For the year ended December 31, 2023, write-downs and other, net was a loss of $32.0 million, comprising $53.4 million in preopening and development expenses, $10.1 million of demolition costs associated with the permanently closed properties, $4.0 million in business innovation development, and other, partially offset by net gains on land sales of $38.6 million.