Biggest changeDISCUSSION OF RESULTS Years ended December 31, 2023, 2022 and 2021 Century Casinos, Inc. and Subsidiaries For the year ended December 31, 2023/2022 2022/2021 Amounts in thousands 2023 2022 2021 $ Change % Change $ Change % Change Gaming Revenue $ 412,388 $ 365,986 $ 331,877 $ 46,402 12.7% $ 34,109 10.3% Pari-mutuel, Sports Betting and iGaming Revenue 20,165 19,607 18,848 558 2.8% 759 4.0% Hotel Revenue 42,269 9,628 8,286 32,641 339.0% 1,342 16.2% Food and Beverage Revenue 50,262 24,097 17,788 26,165 108.6% 6,309 35.5% Other Revenue 25,122 11,211 11,707 13,911 124.1% (496) (4.2%) Net Operating Revenue 550,206 430,529 388,506 119,677 27.8% 42,023 10.8% Gaming Expenses (216,475) (183,841) (161,119) 32,634 17.8% 22,722 14.1% Pari-mutuel, Sports Betting and iGaming Expenses (21,752) (22,149) (19,735) (397) (1.8%) 2,414 12.2% Hotel Expenses (14,379) (2,815) (2,360) 11,564 410.8% 455 19.3% Food and Beverage Expenses (45,065) (22,631) (16,523) 22,434 99.1% 6,108 37.0% Other Expenses (9,722) (1,205) (1,300) 8,517 706.8% (95) (7.3%) General and Administrative Expenses (140,505) (104,262) (92,189) 36,243 34.8% 12,073 13.1% Depreciation and Amortization (41,043) (27,109) (26,762) 13,934 51.4% 347 1.3% Gain on Sale of Casino Operations 1,660 — — (1,660) (100.0%) — — (Loss) on Sale of Assets — (2,154) — (2,154) (100.0%) 2,154 100.0% Total Operating Costs and Expenses (487,281) (366,166) (319,988) 121,115 33.1% 46,178 14.4% Earnings from Equity Investment 1,121 3,249 — (2,128) (65.5%) 3,249 100.0% Earnings from Operations 64,046 67,612 68,518 (3,566) (5.3%) (906) (1.3%) Income Tax Benefit (Expense) 5,343 7,660 (6,371) (2,317) (30.2%) 14,031 220.2% Net Earnings Attributable to Non-controlling Interests (9,709) (5,694) (1,156) 4,015 70.5% 4,538 392.6% Net (Loss) Earnings Attributable to Century Casinos, Inc.
Biggest changeSee Note 2 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report. 25 DISCUSSION OF RESULTS Years ended December 31, 2024, 2023 and 2022 Century Casinos, Inc. and Subsidiaries For the year ended December 31, 2024/2023 2023/2022 Amounts in thousands 2024 2023 2022 $ Change % Change $ Change % Change Gaming Revenue $ 419,948 $ 412,388 $ 365,986 $ 7,560 1.8% $ 46,402 12.7% Pari-mutuel, Sports Betting and iGaming Revenue 19,016 20,165 19,607 (1,149) (5.7%) 558 2.8% Hotel Revenue 48,253 42,269 9,628 5,984 14.2% 32,641 339.0% Food and Beverage Revenue 58,947 50,262 24,097 8,685 17.3% 26,165 108.6% Other Revenue 29,755 25,122 11,211 4,633 18.4% 13,911 124.1% Net Operating Revenue 575,919 550,206 430,529 25,713 4.7% 119,677 27.8% Gaming Expenses (225,466) (216,475) (183,841) 8,991 4.2% 32,634 17.8% Pari-mutuel, Sports Betting and iGaming Expenses (22,234) (21,752) (22,149) 482 2.2% (397) (1.8%) Hotel Expenses (18,883) (14,379) (2,815) 4,504 31.3% 11,564 410.8% Food and Beverage Expenses (52,416) (45,065) (22,631) 7,351 16.3% 22,434 99.1% Other Expenses (11,381) (9,722) (1,205) 1,659 17.1% 8,517 706.8% General and Administrative Expenses (147,912) (140,505) (104,262) 7,407 5.3% 36,243 34.8% Depreciation and Amortization (49,595) (41,043) (27,109) 8,552 20.8% 13,934 51.4% Impairment - Goodwill (43,716) — — 43,716 100.0% — — Gain on Sale of Casino Operations — 1,660 — 1,660 100.0% (1,660) (100.0%) (Loss) on Sale of Assets — — (2,154) — — (2,154) (100.0%) Total Operating Costs and Expenses (571,603) (487,281) (366,166) 84,322 17.3% 121,115 33.1% Earnings from Equity Investment — 1,121 3,249 (1,121) (100.0%) (2,128) (65.5%) Earnings from Operations 4,316 64,046 67,612 (59,730) (93.3%) (3,566) (5.3%) Income Tax (Expense) Benefit (27,673) 5,343 7,660 (33,016) (617.9%) (2,317) (30.2%) Net Earnings Attributable to Non-controlling Interests (7,085) (9,709) (5,694) (2,624) (27.0%) 4,015 70.5% Net (Loss) Earnings Attributable to Century Casinos, Inc.
Rocky Gap was added to the East operating segment in July 2023 and Nugget was added to the West operating segment in April 2023.
Rocky Gap was added to the East operating segment in July 2023 and the Nugget was added to the West operating segment in April 2023.
We have received earn out payments from the sale of the Calgary casino operations of CAD 2.2 million ($1.7 million based on the exchange rate of December 31, 2023) that are recorded to gain on sale of casino operations in our consolidated statement of (loss) earnings for the year ended December 31, 2023.
We have received earn out payments from the sale of the Calgary casino operations of CAD 2.2 million ($1.7 million based on the exchange rate on December 31, 2023) that are recorded to gain on sale of casino operations in our consolidated statement of (loss) earnings for the year ended December 31, 2023.
Adjusted EBITDAR should not be viewed as a measure of overall operating performance as an indicator of our performance, considered in isolation, or construed as an alternative to operating income or net income, the most directly comparable GAAP measure, or as an alternative to cash flows from operating activities, as a measure of liquidity, or as an alternative to any other measure determined in accordance with generally accepted accounting principles because this measure is not presented on a US GAAP basis and excludes certain expenses, including the rent expense related to our Master Lease, and is provided for the limited purposes discussed herein.
Adjusted EBITDAR should not be viewed as a measure of overall operating performance as an indicator of our performance, considered in isolation, or construed as an alternative to operating income or net earnings, the most directly comparable US GAAP measure, or as an alternative to cash flows from operating activities, as a measure of liquidity, or as an alternative to any other measure determined in accordance with generally accepted accounting principles because this measure is not presented on a US GAAP basis and excludes certain expenses, including the rent expense related to our Master Lease, and is provided for the limited purposes discussed herein.
Interest expense increased $13.0 million due to additional properties added to the Master Lease, approximately $14.6 million due to increased borrowings under our Goldman Credit Agreement in April 2022 in connection with the Nugget Acquisition, increased interest rates on the term loan and borrowing on the revolving facility under our Goldman Credit Agreement, and $7.3 million related to the CDR land lease debt extinguishment in connection with the Canada Real Estate Sale.
In 2023, interest expense increased $13.0 million due to additional properties added to the Master Lease, approximately $14.6 million due to increased borrowings under our Goldman Credit Agreement in April 2022 in connection with the Nugget Acquisition, increased interest rates on the term loan and borrowing on the revolving facility under our Goldman Credit Agreement, and $7.3 million related to the CDR land lease debt extinguishment in connection with the Canada Real Estate Sale.
Consolidated Adjusted EBITDAR should not be viewed as a measure of overall operating performance or considered in isolation or as an alternative to net income, because it excludes the rent expense associated with our Master Lease and certain other items. The reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders is presented below.
Consolidated Adjusted EBITDAR should not be viewed as a measure of overall operating performance or considered in isolation or as an alternative to net earnings, because it excludes the rent expense associated with our Master Lease and certain other items. The reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders is presented below.
Cash flow estimates include assumptions regarding factors such as recent and budgeted operating performance, growth percentages as well as competitive impacts from current and anticipated competition, operating margins and current regulatory, social and economic climates. The most significant of the assumptions used in our valuations include revenue growth/decline percentages, discount rates, future 45 terminal values and capital expenditure assumptions.
Cash flow estimates include assumptions regarding factors such as recent and budgeted operating performance, growth percentages as well as competitive impacts from current and anticipated competition, operating margins and current regulatory, social and economic climates. The most significant of the assumptions used in our valuations include revenue growth/decline percentages, discount rates, future terminal values and capital expenditure assumptions.
Reportable Segment Operating Segment Reporting Unit United States East Mountaineer Casino, Resort & Races (1) Rocky Gap Casino, Resort & Golf (1) Midwest Century Casino & Hotel - Central City Century Casino & Hotel - Cripple Creek Century Casino Cape Girardeau (1) Century Casino Caruthersville (1) and The Farmstead West Nugget Casino Resort and Smooth Bourbon, LLC Canada Canada (2) Century Casino & Hotel - Edmonton (1) Century Casino St.
Reportable Segment Operating Segment Reporting Unit United States East Mountaineer Casino, Resort & Races (1) Rocky Gap Casino, Resort & Golf (1) Midwest Century Casino & Hotel — Central City Century Casino & Hotel — Cripple Creek Century Casino & Hotel — Cape Girardeau (1) Century Casino & Hotel — Caruthersville and The Farmstead (1) West Nugget Casino Resort and Smooth Bourbon, LLC Canada Canada Century Casino & Hotel — Edmonton (1) Century Casino St.
In addition to the increased revenue in Missouri, increased revenue from the third sports betting app in Colorado that launched in September 2022 was partially offset by decreased gaming revenue in Colorado. Operating expenses in the Midwest operating segment increased due to increased payroll and marketing costs.
In addition to the increased revenue in Missouri, increased 32 revenue from the third sports betting app in Colorado that launched in September 2022 was partially offset by decreased gaming revenue in Colorado. Operating expenses in the Midwest operating segment increased due to increased payroll and marketing costs.
For the year ended December 31, Amounts in millions 2023 2022 2021 East Pari-mutuel Revenue $ 5.9 $ 5.4 $ 6.2 Sports Betting Revenue 0.2 0.6 0.6 iGaming Revenue 1.1 0.6 0.2 7.2 6.6 7.0 Midwest Sports Betting Revenue 2.8 2.1 1.5 West Sports Betting Revenue 0.1 — — Total United States $ 10.1 $ 8.7 $ 8.5 A reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders for the United States reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7.
For the year ended December 31, Amounts in millions 2024 2023 2022 East Pari-mutuel Revenue $ 5.7 $ 5.9 $ 5.4 Sports Betting Revenue 0.2 0.2 0.6 iGaming Revenue 1.8 1.1 0.6 7.7 7.2 6.6 Midwest Sports Betting Revenue 1.8 2.8 2.1 West Sports Betting Revenue 0.1 0.1 — Total United States $ 9.6 $ 10.1 $ 8.7 A reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders for the United States reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7.
For the year ended December 31, 2023 Amounts in thousands United States Canada Poland Corporate and Other Total Net earnings (loss) attributable to Century Casinos, Inc. shareholders $ 18,036 $ 8,626 $ 3,446 $ (58,306) $ (28,198) Interest expense (income), net (1) 38,024 11,527 (345) 42,605 91,811 Income tax expense (benefit) 2,654 (4,256) 1,534 (5,275) (5,343) Depreciation and amortization 33,739 4,590 2,482 232 41,043 Net earnings attributable to non-controlling interests 5,284 2,701 1,724 — 9,709 Non-cash stock-based compensation — — — 3,610 3,610 (Gain) loss on foreign currency transactions, cost recovery income and other (2) (84) (3,195) (810) 401 (3,688) Loss on disposition of fixed assets 537 10 31 113 691 Acquisition costs — — — 4,412 4,412 Adjusted EBITDAR $ 98,190 $ 20,003 $ 8,062 $ (12,208) $ 114,047 (1) See “Non-Operating Income (Expense) – Interest” below for a breakdown of interest expense (income), net and “Liquidity and Capital Resources” below for more information on the rent payments related to the Master Lease.
(3) Related to the impairment of goodwill at the Nugget. 29 For the year ended December 31, 2023 Amounts in thousands United States Canada Poland Corporate and Other Total Net earnings (loss) attributable to Century Casinos, Inc. shareholders $ 18,036 $ 8,626 $ 3,446 $ (58,306) $ (28,198) Interest expense (income), net (1) 38,024 11,527 (345) 42,605 91,811 Income tax expense (benefit) 2,654 (4,256) 1,534 (5,275) (5,343) Depreciation and amortization 33,739 4,590 2,482 232 41,043 Net earnings attributable to non-controlling interests 5,284 2,701 1,724 — 9,709 Non-cash stock-based compensation — — — 3,610 3,610 (Gain) loss on foreign currency transactions, cost recovery income and other (2) (84) (3,195) (810) 401 (3,688) Loss on disposition of fixed assets 537 10 31 113 691 Acquisition costs — — — 4,412 4,412 Adjusted EBITDAR $ 98,190 $ 20,003 $ 8,062 $ (12,208) $ 114,047 (1) See “Non-Operating Income (Expense) – Interest” below for a breakdown of interest expense (income), net and “Liquidity and Capital Resources” below for more information on the rent payments related to the Master Lease.
As of December 31, 2023, we have made no changes to our estimates related to useful lives. We use judgment in estimating future cash flows when we review the carrying value of our property and equipment whenever events and circumstances indicate that the carrying value of an asset may not be recoverable.
As of December 31, 2024, we have made no changes to our estimates related to useful lives. We use judgment in estimating future cash flows when we review the carrying value of our property and equipment whenever events and circumstances indicate that the carrying value of an asset may not be recoverable.
See Item 2, “Properties”, above for a list of casinos operating as of December 31, 2023. We have a 75% ownership interest in CDR and we consolidate CDR as a majority-owned subsidiary for which we have a controlling financial interest. We account for and report the remaining 25% ownership interest in CDR as a non-controlling financial interest.
See Item 2, “Properties”, above for a list of casinos operating as of December 31, 2024. We have a 75% ownership interest in CDR and we consolidate CDR as a majority-owned subsidiary for which we have a controlling financial interest. We account for and report the remaining 25% ownership interest in CDR as a non-controlling financial interest.
Because management believes it is more likely than not that the benefit from certain deferred tax assets will not be realized, a valuation allowance of $11.4 million in foreign jurisdictions has been provided in recognition of these risks.
Because management believes it is more likely than not that the benefit from certain deferred tax assets will not be realized, a valuation allowance of $11.0 million in foreign jurisdictions has been provided in recognition of these risks.
We define Adjusted EBITDAR as net (loss) earnings attributable to Century Casinos, Inc. shareholders before interest expense (income), net, including interest expense related to the Master Lease as discussed below, income taxes (benefit), depreciation, amortization, non-controlling interests net earnings (losses) and transactions, pre-opening expenses, acquisition costs, non-cash stock-based compensation charges, asset impairment costs, loss (gain) on disposition of fixed assets, discontinued operations, (gain) loss on foreign currency transactions, cost recovery income and other, gain on business combination and certain other one-time transactions.
We define Adjusted EBITDAR as net (loss) earnings attributable to Century Casinos, Inc. shareholders before interest expense (income), net, including interest expense related to the Master Lease as discussed below, income taxes (benefit), depreciation, amortization, non-controlling interests net earnings (losses) and transactions, pre-opening expenses, termination expenses related to closing a casino, acquisition costs, non-cash stock-based compensation charges, asset impairment costs, loss (gain) on disposition of fixed assets, discontinued operations, (gain) loss on foreign currency transactions, cost recovery income and other, gain on business combination and certain other one-time transactions.
As of December 31, 2023, we believe that our investments in property and equipment are recoverable. Goodwill and Intangible Assets – We test goodwill and indefinite-lived intangible assets for impairment as of October 1 each year, or more frequently as circumstances indicate it is necessary. Our identifiable intangible assets include trademarks, player’s club lists and casino licenses.
As of December 31, 2024, we believe that our investments in property and equipment are recoverable. 42 Goodwill and Intangible Assets – We test goodwill and indefinite-lived intangible assets for impairment as of October 1 each year, or more frequently as circumstances indicate it is necessary. Our identifiable intangible assets include trademarks, player’s club lists and casino licenses.
Net cash used in investing activities for the year ended December 31, 2022 consisted of $95.0 million for the purchase of the 50% equity interest in Smooth Bourbon, $0.4 million for the purchase of a casino license in Poland, $1.7 million for slot machine purchases, $0.2 million in gaming-related purchases, $0.1 million for outdoor pool and patio furniture and $0.1 million for hotel carpet in West Virginia, $2.4 million for our hotel remodel in Cape Girardeau, $1.6 million for our casino project in Caruthersville, $2.9 million for our stand-alone hotel project in Caruthersville, $0.4 million for renovations to the pavilion in Caruthersville which is funded by VICI PropCo (the proceeds funded from VICI PropCo are recognized as financing activities) to relocate the casino from the riverboat and barge, $1.8 million for slot machine purchases at our Missouri properties, $0.7 million for slot machine purchases, $0.2 million in gaming-related purchases and $0.3 million in camera upgrades at our Colorado properties, $1.6 million for employee housing in Cripple Creek, $0.7 million in slot machine and table game purchases in Poland, $0.2 million for carpet at Century Downs, $0.2 million for drainage at Century Mile, and $4.1 million in other fixed asset additions at our properties, offset by $6.3 million in proceeds from the sale of the land and building in Calgary, $5.0 million in dividends from Smooth Bourbon and $0.1 million in proceeds from the disposition of assets.
Net cash used in investing activities for the year ended December 31, 2022 consisted of $95.0 million for the purchase of the 50% equity interest in Smooth Bourbon, $0.4 million for the purchase of a casino license in Poland, $4.2 million in slot machine purchases for our US properties, $0.7 million in gaming-related and surveillance purchases for our US properties, $0.1 million for outdoor pool and patio furniture and $0.1 million for hotel carpet in West Virginia, $2.4 million for our hotel remodel in Cape Girardeau, $1.6 million for our casino project in Caruthersville which is funded by VICI PropCo (the proceeds funded from VICI PropCo are recognized as financing activities), $2.9 million for our stand-alone hotel project in Caruthersville, $0.4 million for renovations to the pavilion in Caruthersville to relocate the casino from the riverboat and barge, $1.6 million for employee housing in Cripple Creek, $0.7 million in slot machine and table game purchases in Poland, $0.2 million for carpet at Century Downs, $0.2 million for drainage at Century Mile, and $4.1 million in other fixed asset additions at our properties, offset by $6.3 million in proceeds from the sale of the land and building in Calgary, $5.0 million in dividends from Smooth Bourbon and $0.1 million in proceeds from the disposition of assets.
The remaining cash payments due related to the transition tax total $0.7 million and are expected to be paid $0.3 million in 2024 and $0.4 million in 2025. Critical Accounting Estimates Management's discussion and analysis of our results of operations and liquidity and capital resources are based on our consolidated financial statements.
The remaining cash payments due related to the transition tax total $0.4 million and are expected to be paid in 2025. Critical Accounting Estimates Management's discussion and analysis of our results of operations and liquidity and capital resources are based on our consolidated financial statements.
We have a shelf registration statement with the SEC that became effective in June 2023 under which we may issue, from time to time, up to $100 million of common stock, preferred stock, debt securities and other securities.
We have a shelf registration statement with the SEC that became effective in June 2023 under which we may issue, from time to time, up to $100 million of common stock, preferred stock, debt securities and other securities. We intend to renew the shelf registration statement in 2026.
(4) Prior to the Nugget Acquisition, our equity investment in Smooth Bourbon was included in the Corporate Other reporting unit. 26 We have controlling financial interests through our subsidiary CRM in the following reporting units: We have a 66.6% ownership interest in CPL and we consolidate CPL as a majority-owned subsidiary for which we have a controlling financial interest.
(3) Prior to the Nugget Acquisition, our equity investment in Smooth Bourbon was included in the Corporate Other reporting unit. 24 We have controlling financial interests through our subsidiary CRM in the following reporting units: We have a 66.6% ownership interest in CPL and we consolidate CPL as a majority-owned subsidiary for which we have a controlling financial interest.
Property and Equipment – We have significant capital invested in our property and equipment, which represented approximately 69% of our total assets as of December 31, 2023. Judgments are made in determining the estimated useful lives of assets, salvage values to be assigned to assets and if or when an asset has been impaired.
Property and Equipment – We have significant capital invested in our property and equipment, which represented approximately 78% of our total assets as of December 31, 2024. Judgments are made in determining the estimated useful lives of assets, salvage values to be assigned to assets and if or when an asset has been impaired.
Our reporting units with goodwill balances as of December 31, 2023 are included within United States, Canada and Poland reportable segments.
Our reporting units with goodwill balances as of December 31, 2024 are included within United States, Canada and Poland reportable segments.
Financing Activities Net cash provided by financing activities for the year ended December 31, 2023 consisted of $162.6 million in proceeds from the Canada Real Estate Sale, $8.0 million in borrowings, net of principal payments, and $0.1 million in proceeds from the exercise of stock options, offset by $1.3 million to repurchase shares to satisfy tax withholding related to our performance stock unit awards and $19.6 million in distributions to non-controlling interests in CDR, CPL and Smooth Bourbon.
Net cash provided by financing activities for the year ended December 31, 2023 consisted of $162.6 million in proceeds from the Canada Real Estate Sale, $8.0 million in proceeds from borrowings, net of principal payments, of which $35.1 million consisted of proceeds from borrowings from VICI PropCo for the Caruthersville project and $0.1 million in proceeds from the exercise of stock options, offset by $1.3 million to repurchase shares to satisfy tax withholding related to our performance stock unit awards and $19.6 million in distributions to non-controlling interests in CDR, CPL and Smooth Bourbon.
(2) Included in the Canada segment is $1.7 million gain related to the earn out payment from the sale of casino operations in Calgary in 2020 and $3.5 million cost recovery income for CDR. 31 For the year ended December 31, 2022 Amounts in thousands United States Canada Poland Corporate and Other Total Net earnings (loss) attributable to Century Casinos, Inc. shareholders $ 24,759 $ 6,070 $ 5,811 $ (28,664) $ 7,976 Interest expense (income), net (1) 28,531 2,281 (686) 34,854 64,980 Income tax expense (benefit) 7,595 2,354 2,326 (19,935) (7,660) Depreciation and amortization 19,364 4,754 2,606 385 27,109 Net earnings attributable to non-controlling interests — 2,787 2,907 — 5,694 Non-cash stock-based compensation — — — 3,335 3,335 (Gain) loss on foreign currency transactions, cost recovery income and other (2) (1) 123 (1,153) (205) (1,236) Loss (gain) on disposition of fixed assets 49 27 63 (121) 18 Acquisition costs — — — 3,124 3,124 Adjusted EBITDAR $ 80,297 $ 18,396 $ 11,874 $ (7,227) $ 103,340 (1) See “Non-Operating Income (Expense) – Interest” below for a breakdown of interest expense (income), net and “Liquidity and Capital Resources” below for more information on the rent payments related to the Master Lease.
For the year ended December 31, 2022 Amounts in thousands United States Canada Poland Corporate and Other Total Net earnings (loss) attributable to Century Casinos, Inc. shareholders $ 24,759 $ 6,070 $ 5,811 $ (28,664) $ 7,976 Interest expense (income), net (1) 28,531 2,281 (686) 34,854 64,980 Income tax expense (benefit) 7,595 2,354 2,326 (19,935) (7,660) Depreciation and amortization 19,364 4,754 2,606 385 27,109 Net earnings attributable to non-controlling interests — 2,787 2,907 — 5,694 Non-cash stock-based compensation — — — 3,335 3,335 (Gain) loss on foreign currency transactions, cost recovery income and other (2) (1) 123 (1,153) (205) (1,236) Loss (gain) on disposition of fixed assets 49 27 63 (121) 18 Acquisition costs — — — 3,124 3,124 Adjusted EBITDAR $ 80,297 $ 18,396 $ 11,874 $ (7,227) $ 103,340 (1) See “Non-Operating Income (Expense) – Interest” below for a breakdown of interest expense (income), net and “Liquidity and Capital Resources” below for more information on the rent payments related to the Master Lease.
We aggregate all operating segments into three reportable segments based on the geographical locations in which our casinos operate: United States, Canada and Poland. We have additional business activities including certain other corporate and management operations that we report as Corporate and Other.
We aggregate all operating segments into three reportable segments based on the geographical locations in which our casinos operate: United States, Canada and Poland. We have additional business activities including certain other corporate and management operations that we report as Corporate and Other. In the United States, we view our operating segments as East, Midwest and West.
Potential Sources and Uses of Liquidity, and Short-Term and Long-Term Liquidity Historically, our primary source of liquidity and capital resources has been cash flow from operations. As of December 31, 2023, we had $171.3 million in cash and cash equivalents compared to $101.8 million in cash and cash equivalents at December 31, 2022.
Potential Sources and Uses of Liquidity, and Short-Term and Long-Term Liquidity Historically, our primary source of liquidity and capital resources has been cash flow from operations. As of December 31, 2024, we had $98.8 million in cash and cash equivalents compared to $171.3 million in cash and cash equivalents at December 31, 2023.
We received earn out payments of CAD 2.1 million ($1.7 million based on the exchange rate of December 31, 2023) for the year ended December 31, 2023 that are recorded to gain on sale of casino operations on our consolidated statements of (loss) earnings.
We received earn out payments related to the sale of the casino operations of Century Casino Calgary of CAD 2.1 million ($1.7 million based on the exchange rate of December 31, 2023) for the year ended December 31, 2023 that are recorded to gain on sale of casino operations in our consolidated statements of (loss) earnings.
We have seen a decrease in gaming revenue in West Virginia, particularly in table games, since sports betting in Ohio began at the beginning of 2023. Operating expenses in West Virginia decreased by ($0.2) million due to a decrease in gaming-related expenses. Midwest – Net operating revenue increased by $1.1 million.
We have seen a decrease in gaming revenue in West Virginia, particularly in table games, since sports betting in Ohio began at the beginning of 2023. Operating expenses in West Virginia decreased by ($0.2) million due to a decrease in gaming-related expenses.
CDR operates Century Downs Racetrack and Casino, a REC in Balzac, a north metropolitan area of Calgary, Alberta, Canada. We had concession agreements for ship-based casinos and had ownership in and a consulting agreement with MCE, all of which are terminated and are detailed further under “Corporate and Other” below.
CDR operates Century Downs Racetrack and Casino, a REC in Balzac, a north metropolitan area of Calgary, Alberta, Canada. We had concession agreements for ship-based casinos, all of which are terminated and are detailed further under “Corporate and Other” below.
Investing Activities Net cash used in investing activities for the year ended December 31, 2023 consisted of $98.8 million to acquire the Nugget, net of cash, $52.6 million to acquire Rocky Gap, net of cash, $0.5 million for a casino license in Poland, $0.4 million for slot machine purchases, $0.5 million in gaming-related purchases, $0.4 million on surveillance equipment, $1.4 million in various improvements to the Mountaineer property in West Virginia, $2.1 million in gaming-related purchases in Maryland, $20.0 million for our hotel project in Cape Girardeau, $18.6 million for our casino project in Caruthersville which is funded by VICI PropCo (the proceeds funded from VICI PropCo are recognized as financing activities), $1.3 million in improvement projects for the temporary land-based casino in Caruthersville, $0.2 million for our stand-alone hotel project in Caruthersville, $0.9 million for slot machine purchases and $0.4 million for surveillance equipment at our Missouri properties, $2.0 million for slot machine purchases, $1.2 million in signage and $1.1 million in exterior improvements in Nevada, $0.9 million for slot machine purchases and $0.1 million in camera upgrades at our Colorado properties, $0.6 million for employee housing in Cripple Creek, $1.4 million in slot machine 41 purchases and $0.5 million to remodel our new Wroclaw location in Poland, $0.6 million related to adding sportsbooks at our Canada properties and $5.1 million in other fixed asset additions at our properties, offset by $1.7 million in proceeds from the earn out related to the sale of casino operations in Calgary in 2020, $2.3 million in dividends from Smooth Bourbon, $0.1 million in proceeds from the disposition of assets, and $0.5 million in cash due to consolidating Smooth Bourbon following the Nugget Acquisition.
Albert in Canada, $4.9 million in renovations on the new Wroclaw casino location in Poland and $3.0 million in other fixed asset additions at our properties, offset by $0.1 million in proceeds from the disposal of assets and less than $0.1 million collected on a note receivable. 39 Net cash used in investing activities for the year ended December 31, 2023 consisted of $98.8 million to acquire the Nugget, net of cash, $52.6 million to acquire Rocky Gap, net of cash, $0.5 million for a casino license in Poland, $4.2 million in slot machine purchases for our US properties, $3.5 million in gaming-related and surveillance equipment purchases for our US properties, $1.4 million in various improvements to the Mountaineer property in West Virginia, $20.0 million for our hotel project in Cape Girardeau, $18.6 million for our casino project in Caruthersville which is funded by VICI PropCo (the proceeds funded from VICI PropCo are recognized as financing activities), $1.3 million in improvement projects for the temporary land-based casino in Caruthersville, $0.2 million for our stand-alone hotel project in Caruthersville, $1.2 million in signage and $1.1 million in exterior improvements in Nevada, $0.6 million for employee housing in Cripple Creek, $1.4 million in slot machine purchases and $0.5 million to remodel our new Wroclaw location in Poland, $0.6 million related to adding sportsbooks at our Canada properties and $5.1 million in other fixed asset additions at our properties, offset by $1.7 million in proceeds from the earn out related to the sale of casino operations in Calgary in 2020, $2.3 million in dividends from Smooth Bourbon, $0.1 million in proceeds from the disposition of assets, and $0.5 million in cash due to consolidating Smooth Bourbon following the Nugget Acquisition.
The fair values are determined primarily using the multi-period excess earnings methodology (“MPEEM”) and the relief from royalty method under the income approach. As of December 31, 2023, the fair value of our indefinite-lived intangible assets at our CSA reporting unit was 10% in excess of its related carrying value.
Our indefinite-lived intangible assets are not amortized. The fair values are determined primarily using the multi-period excess earnings methodology (“MPEEM”) and the relief from royalty method under the income approach. As of December 31, 2024, the fair value of our indefinite-lived intangible assets at our CSA reporting unit was 5% in excess of its related carrying value.
Inflation and Staffing – We have seen material increases in our operating expenses at our properties, including payroll wages and benefits, insurance and utilities, maintenance costs and food and beverage costs. We have also experienced difficulties attracting and retaining staff at some locations in the US and Canada.
Inflation and Staffing – During 2023, we saw material increases in our operating expenses at our properties, including payroll wages and benefits, insurance and utilities, maintenance costs and food and beverage costs. We also experienced difficulties attracting and retaining staff at some locations in the US and Canada.
The increase was primarily due to increased gaming revenue from a full year of normalized operations at our Caruthersville location which had disruptions in 2022 from low water levels in the Mississippi River, and from a full year of hotel revenue from The Farmstead, which opened in October 2022.
Midwest – Net operating revenue increased primarily due to increased gaming revenue from a full year of normalized operations at our Caruthersville location, which had disruptions in 2022 from low water levels in the Mississippi River, and from a full year of hotel revenue from The Farmstead, which opened in October 2022.
In February 2022, we ceased operating Century Sports, which contributed to a decrease in net operating revenue of (CAD 0.3 million) ($0.3 million) and decreased operating costs and expenses of (CAD 0.4 million) ($0.3 million) for the year ended December 31, 2023 compared to the year ended December 31, 2022. 2022 Compared to 2021 The following discussion highlights results for the year ended December 31, 2022 compared to the year ended December 31, 2021.
In February 2022, we ceased operating Century Sports, which contributed to a decrease in net operating revenue of (CAD 0.3 million) ($0.3 million) and decreased operating costs and expenses of (CAD 0.4 million) ($0.3 million) for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Net cash provided by financing activities for the year ended December 31, 2022 consisted of $178.5 million in proceeds from borrowings net of principal payments, $5.0 million proceeds from borrowing from VICI PropCo for construction at CCV and $0.3 million in proceeds from the exercise of stock options, offset by $18.9 million in payments of deferred financing costs, $0.4 million to repurchase shares to satisfy tax withholding related to our performance stock unit awards and $3.3 million in distributions to non-controlling interests in CDR and CPL.
Net cash provided by financing activities for the year ended December 31, 2022 consisted of $183.5 million in proceeds from borrowings net of principal payments, of which $5.0 million consisted of proceeds from borrowings from VICI PropCo for the Caruthersville project and $0.3 million in proceeds from the exercise of stock options, offset by $18.9 million in payments of deferred financing costs, $0.4 million to repurchase shares to satisfy tax withholding related to our performance stock unit awards and $3.3 million in distributions to non-controlling interests in CDR and CPL.
Intangible assets related to our CSA reporting unit were $9.2 million as of December 31, 2023. Key assumptions in the valuation of intangible assets at the CSA reporting unit relate to future earnings at CSA. A downturn in the Alberta economy could negatively affect the key assumptions management used in its analysis.
Intangible assets related to our CSA reporting unit were $8.5 million as of December 31, 2024. Key assumptions in the valuation of intangible assets at the CSA reporting unit relate to future earnings at CSA. A downturn in the Alberta economy could negatively affect the key assumptions management used in its analysis.
Results in US dollars were impacted by (3.7%) and (3.8%) decreases in the average exchange rate between the US dollar and Canadian dollar for the year ended December 31, 2023 compared to the year ended December 31, 2022, and the year ended December 31, 2022 compared to the year ended December 31, 2021, respectively.
Results in US dollars were impacted by (1.5%) and (3.7%) decreases in the average exchange rate between the US dollar and Canadian dollar for the year ended December 31, 2024 compared to the year ended December 31, 2023, and the year ended December 31, 2023 compared to the year ended December 31, 2022, respectively.
During the year ended December 31, 2023, we recognized an income tax benefit of ($5.3) million on pre-tax loss of ($23.8) million, representing an effective income tax rate of 22.4%, compared to income tax benefit of ($7.7) million on pre-tax income of $6.0 million, representing an effective income tax rate of (127.5%), and income tax expense of $6.4 million on pre-tax income of $28.1 million, representing an effective income tax rate of 22.6% for the years ended December 31, 2022 and 2021, respectively.
During the year ended December 31, 2024, we recognized income tax expense of $27.7 million on pre-tax loss of ($93.4) million, representing an effective income tax rate of (29.6%), compared to an income tax benefit of ($5.3) million on pre-tax loss of ($23.8) million, representing an effective income tax rate of 22.4%, and an income tax benefit of ($7.7) million on pre-tax income of $6.0 million, representing an effective income tax rate of (127.5%) for the years ended December 31, 2023 and 2022, respectively.
Net operating revenue decreased primarily due to decreased gaming revenue. As stated above, we had to temporarily close two casinos in October 2023 and one casino in November 2023. Revenue at these three locations decreased by PLN 25.2 million in the fourth quarter of 2023 compared to the fourth quarter of 2022.
Net operating revenue decreased primarily due to decreased gaming revenue. As stated above, we had to temporarily close three casinos in the fourth quarter of 2023. Revenue at these three locations decreased by PLN 25.2 million in the fourth quarter of 2023 compared to the fourth quarter of 2022.
Presentation of Foreign Currency Amounts The average exchange rates to the US dollar used to translate balances during each reported period are as follows: For the year ended December 31, % Change Average Rates 2023 2022 2021 2023/2022 2022/2021 Canadian dollar (CAD) 1.3496 1.3011 1.2537 (3.7%) (3.8%) Euros (EUR) 0.9248 0.9506 0.8456 2.7% (12.4%) Polish zloty (PLN) 4.2034 4.4559 3.8608 5.7% (15.4%) Source: 2023 and 2022 Xe Currency Converter, 2021 Pacific Exchange Rate Service 27 We recognize in our statement of (loss) earnings, foreign currency transaction gains or losses resulting from the translation of casino operations and other transactions that are denominated in a currency other than US dollars.
Presentation of Foreign Currency Amounts The average exchange rates to the US dollar used to translate balances during each reported period are as follows: For the year ended December 31, % Change Average Rates 2024 2023 2022 2024/2023 2023/2022 Canadian dollar (CAD) 1.3696 1.3496 1.3011 (1.5%) (3.7%) Euros (EUR) 0.9244 0.9248 0.9506 — 2.7% Polish zloty (PLN) 3.9807 4.2034 4.4559 5.3% 5.7% Source: Xe Currency Converter We recognize in our statement of (loss) earnings, foreign currency transaction gains or losses resulting from the translation of casino operations and other transactions that are denominated in a currency other than US dollars.
The Nugget Lease is considered an intercompany lease and income and expense related to the lease are eliminated in consolidation. The 50% interest in the Nugget Lease owned by Marnell is recorded as noncontrolling interest on our consolidated statements of (loss) earnings.
The Nugget Lease is considered an intercompany lease and income and expense related to the lease are eliminated in consolidation. The 50% interest in the Nugget Lease owned by Marnell through Smooth Bourdon is recorded as non-controlling interest on our consolidated statements of (loss) earnings.
Interest expense Interest expense is directly related to interest owed on our borrowings under our Goldman Credit Agreement, Macquarie Credit Agreement, our financing obligation with VICI PropCo, our CPL and CRM borrowings, our capital lease agreements and interest expense related to the CDR land lease.
Interest expense Interest expense is directly related to interest owed on our borrowings under our Goldman Credit Agreement, Macquarie Credit Agreement, our financing obligation under the Master Lease with VICI PropCo, our CPL and CRM borrowings, our capital lease agreements and, prior to the Canada Real Estate Sale, interest expense related to the CDR land lease.
As a result, we have had to adjust hours of some food and beverage outlets, the number of table games open and the number of rooms available at some of our hotels. We have been able to make adjustments during non-peak times to mitigate some of the impact to our operating results.
As a result, during 2023, we adjusted hours of some food and beverage outlets, the number of table games open and the number of rooms available at some of our hotels. We were able to make adjustments during non-peak times to mitigate some of the impact to our operating results.
We intend to renew the shelf registration statement in 2026. 44 If necessary, we may seek to obtain further term loans, mortgages or lines of credit with commercial banks, sale and leaseback transactions of property we own or acquire, or other debt or equity financings to supplement our working capital and investing requirements.
If necessary, we may seek to obtain further term loans, mortgages or lines of credit with commercial banks, sale and leaseback transactions of property we own or acquire, or other debt or equity financings to supplement our working capital and investing requirements.
The valuation of intangible assets requires management judgement, the utilization of independent valuation experts and often involves the use of significant estimates and assumptions with respect to timing and amounts of future cash inflows and outflows, discount rates, market prices and asset lives, among other things.
The valuation of intangible assets requires management judgements, the utilization of independent valuation experts and often involves the use of significant estimates and assumptions with respect to timing and amounts of future cash inflows and outflows, discount rates, market prices and asset lives, among other things. The valuation of intangible assets was determined using an income approach methodology.
In 2022, we wrote-off approximately $7.3 million of deferred financing costs to interest expense in connection with the prepayment of the $170.0 million term loan (the “Macquarie Term Loan”) issued under a credit agreement with Macquarie Capital (the “Macquarie Credit Agreement”).
In 2022, we wrote off approximately $7.3 million of deferred financing costs to interest expense in connection with the prepayment of the $170.0 million term loan (the “Macquarie Term Loan”) issued under a credit agreement with Macquarie Capital (the “Macquarie Credit Agreement”). Sports Betting (Colorado) – We mutually agreed to cancel two of our sports betting agreements in Colorado.
For the year 2023/2022 2022/2021 ended December 31, % % Amounts in CAD, in millions 2023 2022 2021 Change Change Change Change Net Operating Revenue Canada 101.8 93.1 58.2 8.7 9.4% 34.9 60.0% Operating Costs and Expenses (1) Canada 77.4 69.2 46.5 8.2 11.8% 22.7 48.8% For the year ended December 31, 2023/2022 2022/2021 Amounts in millions 2023 2022 2021 $ Change % Change $ Change % Change Net Operating Revenue Canada $ 75.5 $ 71.6 $ 46.4 $ 3.9 5.4% $ 25.2 54.3% Operating Costs and Expenses (1) Canada $ 57.4 $ 53.2 $ 37.0 $ 4.2 7.9% $ 16.2 43.8% (1) Operating costs and expenses are calculated as total operating costs and expenses less depreciation and amortization and gain on sale of casino operations and loss on sale of assets. 2023 Compared to 2022 The following discussion highlights results for the year ended December 31, 2023 compared to the year ended December 31, 2022.
For the year 2024/2023 2023/2022 ended December 31, % % Amounts in CAD, in millions 2024 2023 2022 Change Change Change Change Net Operating Revenue Canada 104.5 101.8 93.1 2.7 2.7% 8.7 9.4% Operating Costs and Expenses (1) Canada 76.8 77.4 69.2 (0.6) (0.8%) 8.2 11.8% For the year ended December 31, 2024/2023 2023/2022 Amounts in millions 2024 2023 2022 $ Change % Change $ Change % Change Net Operating Revenue Canada $ 76.3 $ 75.5 $ 71.6 $ 0.8 1.2% $ 3.9 5.4% Operating Costs and Expenses (1) Canada $ 56.1 $ 57.4 $ 53.2 $ (1.3) (2.3%) $ 4.2 7.9% (1) Operating costs and expenses are calculated as total operating costs and expenses less depreciation and amortization and gain on sale of casino operations and loss on sale of assets. 2024 Compared to 2023 The following discussion highlights results for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Shareholders Basic $ (0.93) $ 0.27 $ 0.70 $ (1.20) (444.4%) $ (0.43) (61.4%) Diluted $ (0.93) $ 0.25 $ 0.66 $ (1.18) (472.0%) $ (0.41) (62.1%) (1) For a discussion of Adjusted EBITDAR and reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders, see “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” below in this Item 7.
Shareholders Basic $ (4.19) $ (0.93) $ 0.27 $ (3.26) (350.5%) $ (1.20) (444.4%) Diluted $ (4.19) $ (0.93) $ 0.25 $ (3.26) (350.5%) $ (1.18) (472.0%) (1) For a discussion of Adjusted EBITDAR and reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders, see “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” below in this Item 7.
The purchase of the land at CDR resulted in a loss on debt extinguishment of CAD 9.9 million ($7.3 million based on the exchange rate as of September 6, 2023) that is recorded as interest expense in our consolidated statement of (loss) earnings for the year ended December 31, 2023.
As noted above, the purchase of the land at CDR resulted in a loss on debt extinguishment of $7.3 million that is recorded as interest expense in our consolidated statement of (loss) earnings for the year ended December 31, 2023.
Following is a breakout of earnings from operations by reportable segment for the year ended December 31, 2023 compared to the year ended December 31, 2022 and for the year ended December 31, 2022 compared to the year ended December 31, 2021. United States increased by $3.1 million, or 5.1%, and decreased by ($16.1) million, or (21.0%). Canada increased by $3.6 million, or 31.5%, and by $6.9 million, or 152.8%. Poland decreased by ($3.7) million, or (39.7%), and increased by $9.6 million, or 2177.9%. Corporate and Other decreased by ($6.6) million, or (47.6%), and by ($1.3) million, or (10.7%).
Following is a breakout of earnings from operations by reportable segment for the year ended December 31, 2024 compared to the year ended December 31, 2023 and for the year ended December 31, 2023 compared to the year ended December 31, 2022. United States decreased by ($57.7) million, or (90.2%), and increased by $3.1 million, or 5.1%, respectively. Canada increased by $0.8 million, or 5.0%, and by $3.6 million, or 31.5%, respectively. Poland decreased by ($9.3) million, or (167.1%), and by ($3.7) million, or (39.7%), respectively. Corporate and Other increased by $6.5 million, or 31.7%, and decreased by ($6.6) million, or (47.6%), respectively.
Any worsening in economic conditions, or the perception that conditions may worsen, could reduce consumer discretionary spending or increase our costs and erode our net income and cash flows.
Any worsening in economic conditions in the regions in which we operate or globally, or the perception that conditions may worsen, could reduce consumer discretionary spending or increase our costs and erode our net earnings and cash flows.
In late November 2022, a competing casino was relocated to a new site approximately eight miles south of Century Downs. Competition from this casino has had a negative impact on financial results at this location. In addition, in January 2022, the AGLC removed the moratorium on new gaming facilities.
In November 2022, a competing casino was relocated to a new site approximately eight miles south of Century Downs. Competition from this casino has had a negative impact on financial results at this location.
Following is a breakout of operating costs and expenses by reportable segment for the year ended December 31, 2023 compared to the year ended December 31, 2022 and for the year ended December 31, 2022 compared to the year ended December 31, 2021. United States increased by $108.9 million, or 52.4%, and by $1.4 million, or 0.7%. Canada increased by $0.3 million, or 0.4%, and by $18.2 million, or 43.5%. Poland increased by $7.6 million, or 9.4%, and by $22.3 million, or 38.0%. Corporate and Other increased by $4.4 million, or 25.1%, and by $4.2 million, or 32.2%.
Following is a breakout of operating costs and expenses by reportable segment for the year ended December 31, 2024 compared to the year ended December 31, 2023 and for the year ended December 31, 2023 compared to the year ended December 31, 2022. United States increased by $96.8 million, or 30.6%, and by $108.9 million, or 52.4%, respectively. Canada increased by $0.1 million, or 0.2%, and by $0.3 million, or 0.4%, respectively. Poland decreased by ($4.9) million, or (5.6%), and increased by $7.6 million, or 9.4%, respectively. Corporate and Other decreased by ($7.7) million, or (35.3%), and increased by $4.4 million, or 25.1%, respectively.
Cash Flows – Summary Our cash flows; cash, cash equivalents and restricted cash; and working capital consisted of the following: For the year ended December 31, Amounts in thousands 2023 2022 2021 Net cash provided by operating activities $ 24,055 $ 37,397 $ 59,190 Net cash used in investing activities (206,997) (103,140) (9,992) Net cash provided by (used in) financing activities 149,857 161,162 (4,713) As of December 31, Amounts in thousands 2023 2022 2021 Cash, cash equivalents and restricted cash (1) $ 171,590 $ 202,131 $ 108,041 Working capital (2) $ 113,398 $ 162,606 $ 80,247 (1) Cash, cash equivalents and restricted cash as of December 31, 2022 included $100.2 million related to the Acquisition Escrow.
Cash Flows – Summary Our cash flows; cash, cash equivalents and restricted cash; and working capital consisted of the following: For the year ended December 31, Amounts in thousands 2024 2023 2022 Net cash (used in) provided by operating activities $ (3,299) $ 24,055 $ 37,397 Net cash used in investing activities (60,888) (206,997) (103,140) Net cash (used in) provided by financing activities (4,376) 149,857 161,162 As of December 31, Amounts in thousands 2024 2023 2022 Cash, cash equivalents and restricted cash (1) $ 99,013 $ 171,590 $ 202,131 Working capital (2) $ 49,505 $ 113,398 $ 162,606 (1) Cash, cash equivalents and restricted cash as of December 31, 2022 included $100.2 million related to the Acquisition Escrow.
Shareholders 8,626 6,070 1,124 2,556 42.1% 4,946 440.0% Adjusted EBITDAR $ 20,003 $ 18,396 $ 9,510 $ 1,607 8.7% $ 8,886 93.4% In February 2022, we sold the land and building we owned in Calgary, transferred the lease agreement for the casino premises to the buyer and ceased operating Century Sports, which impacts comparability in 2022.
Shareholders 3,390 8,626 6,070 (5,236) (60.7%) 2,556 42.1% Adjusted EBITDAR $ 20,162 $ 20,003 $ 18,396 $ 159 0.8% $ 1,607 8.7% In February 2022, we sold the land and building we owned in Calgary, transferred the lease agreement for the casino premises to the buyer and ceased operating Century Sports, which impacts comparability in 2022.
A reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders for the Poland reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7. 38 Corporate and Other For the year ended December 31, 2023/2022 2022/2021 Amounts in thousands 2023 2022 2021 $ Change % Change $ Change % Change Gaming $ 61 $ 184 $ 152 $ (123) (66.8%) $ 32 21.1% Other Revenue — 22 415 (22) (100.0%) (393) (94.7%) Net Operating Revenue 61 206 567 (145) (70.4%) (361) (63.7%) Gaming Expenses (49) (133) (110) (84) (63.2%) 23 20.9% General and Administrative Expenses (21,476) (16,875) (12,619) 4,601 27.3% 4,256 33.7% Depreciation and Amortization (232) (385) (432) (153) (39.7%) (47) (10.9%) Total Operating Costs and Expenses (21,757) (17,393) (13,161) 4,364 25.1% 4,232 32.2% Earnings from Equity Investment 1,121 3,249 — (2,128) (65.5%) 3,249 100.0% Losses from Operations (20,575) (13,938) (12,594) (6,637) (47.6%) (1,344) (10.7%) Income Tax Benefit (Expense) 5,275 19,935 (4,858) (14,660) (73.5%) 24,793 510.4% Net Loss Attributable to Century Casinos, Inc.
A reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders for the Poland reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7. 36 Corporate and Other For the year ended December 31, 2024/2023 2023/2022 Amounts in thousands 2024 2023 2022 $ Change % Change $ Change % Change Gaming $ — $ 61 $ 184 $ (61) (100.0%) $ (123) (66.8%) Other Revenue 34 — 22 34 100.0% (22) (100.0%) Net Operating Revenue 34 61 206 (27) (44.3%) (145) (70.4%) Gaming Expenses — (49) (133) (49) (100.0%) (84) (63.2%) General and Administrative Expenses (13,919) (21,476) (16,875) (7,557) (35.2%) 4,601 27.3% Depreciation and Amortization (162) (232) (385) (70) (30.2%) (153) (39.7%) Total Operating Costs and Expenses (14,081) (21,757) (17,393) (7,676) (35.3%) 4,364 25.1% Earnings from Equity Investment — 1,121 3,249 (1,121) (100.0%) (2,128) (65.5%) Losses from Operations (14,047) (20,575) (13,938) 6,528 31.7% (6,637) (47.6%) Income Tax Benefit 1,116 5,275 19,935 (4,159) (78.8%) (14,660) (73.5%) Net Loss Attributable to Century Casinos, Inc.
Following is a breakout of net operating revenue by reportable segment for the year ended December 31, 2023 compared to the year ended December 31, 2022 and for the year ended December 31, 2022 compared to the year ended December 31, 2021. United States increased by $112.0 million, or 41.7%, and decreased by ($14.7) million, or (5.2%). Canada increased by $3.9 million, or 5.4%, and by $25.1 million, or 54.2%. Poland increased by $3.9 million, or 4.4%, and by $31.9 million, or 54.9%. Corporate and Other decreased by ($0.1) million, or (70.4%), and by ($0.4) million, or (63.7%). 29 Operating costs and expenses increased by $121.1 million, or 33.1%, and by $46.2 million, or 14.4%, for the year ended December 31, 2023 compared to the year ended December 31, 2022 and for the year ended December 31, 2022 compared to the year ended December 31, 2021, respectively.
Following is a breakout of net operating revenue by reportable segment for the year ended December 31, 2024 compared to the year ended December 31, 2023 and for the year ended December 31, 2023 compared to the year ended December 31, 2022. United States increased by $39.1 million, or 10.3%, and by $112.0 million, or 41.7%, respectively. Canada increased by $0.9 million, or 1.2%, and by $3.9 million, or 5.4%, respectively. Poland decreased by ($14.2) million, or (15.1%), and increased by $3.9 million, or 4.4%, respectively. Corporate and Other remained constant and decreased by ($0.1) million, or (70.4%), respectively.
Items deducted from or added to earnings from operations to arrive at net (loss) earnings include interest income, interest expense, gains (losses) on foreign currency transactions and other, income tax expense and non-controlling interests. Items that impacted the comparability of the results are discussed above.
Items deducted from or added to earnings from operations to arrive at net (loss) earnings include interest income, interest expense, gains (losses) on foreign currency transactions and other, income tax expense (benefit) and non-controlling interests.
Earnings from operations decreased by ($3.6) million, or (5.3%), and by ($0.9) million, or (1.3%), for the year ended December 31, 2023 compared to the year ended December 31, 2022 and for the year ended December 31, 2022 compared to the year ended December 31, 2021, respectively.
Earnings from operations decreased by ($59.7) million, or (93.3%), and by ($3.6) million, or (5.3%), for the year ended December 31, 2024 compared to the year ended December 31, 2023 and for the year ended December 31, 2023 compared to the year ended December 31, 2022, respectively.
For the year ended December 31, Amounts in thousands 2023 2022 2021 Interest Expense - Credit Agreements $ 39,703 $ 25,089 $ 11,439 Interest Expense - VICI Financing Obligation 42,426 28,533 28,232 Interest Expense - CDR Land Lease 1,450 2,254 1,777 Interest Expense - Deferred Financing Costs 2,695 2,412 1,565 Interest Expense - Misc 327 239 168 Interest Expense - Other (1) 7,324 7,304 (349) Total Interest Expense $ 93,925 $ 65,831 $ 42,832 (1) Interest Expense – Other consists of $7.3 million related to the loss on debt extinguishment related to our CDR land lease in 2023, $7.3 million of deferred financing costs written off in connection with the prepayment of the Macquarie Term Loan in 2022, and ($0.3) million interest expense adjustments related to the Polish IRS tip litigation in 2021.
For the year ended December 31, Amounts in thousands 2024 2023 2022 Interest Expense - Credit Agreements $ 38,931 $ 39,703 $ 25,089 Interest Expense - VICI Financing Obligation 61,356 42,426 28,533 Interest Expense - CDR Land Lease — 1,450 2,254 Interest Expense - Deferred Financing Costs 2,695 2,695 2,412 Interest Expense - Miscellaneous 385 327 239 Interest Expense - Other (1) — 7,324 7,304 Total Interest Expense $ 103,367 $ 93,925 $ 65,831 (1) Interest Expense – Other consists of $7.3 million related to the loss on debt extinguishment related to our CDR land lease in 2023 and $7.3 million of deferred financing costs written off in connection with the prepayment of the Macquarie Term Loan in 2022.
A reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders for the Corporate and Other reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7. 39 Non-Operating Income (Expense) Non-operating income (expense) for the years ended December 31, 2023, 2022 and 2021 was as follows: For the year ended December 31, 2023/2022 2022/2021 Amounts in thousands 2023 2022 2021 $ Change % Change $ Change % Change Interest Income $ 2,114 $ 851 $ 174 $ 1,263 148.4% $ 677 389.1% Interest Expense (93,925) (65,831) (42,832) 28,094 42.7% 22,999 53.7% Gain on Foreign Currency Transactions, Cost Recovery Income and Other 3,933 3,378 2,289 555 16.4% 1,089 47.6% Non-Operating (Expense) $ (87,878) $ (61,602) $ (40,369) $ (26,276) (42.7%) $ (21,233) (52.6%) Interest income Interest income is related to interest earned on our cash reserves.
A reconciliation of Adjusted EBITDAR to net loss attributable to Century Casinos, Inc. shareholders for the Corporate and Other reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7. 37 Non-Operating (Expense) Income Non-operating (expense) income for the years ended December 31, 2024, 2023 and 2022 was as follows: For the year ended December 31, 2024/2023 2023/2022 Amounts in thousands 2024 2023 2022 $ Change % Change $ Change % Change Interest Income $ 2,644 $ 2,114 $ 851 $ 530 25.1% $ 1,263 148.4% Interest Expense (103,367) (93,925) (65,831) (9,442) (10.1%) (28,094) (42.7%) Gain on Foreign Currency Transactions, Cost Recovery Income and Other 2,995 3,933 3,378 (938) (23.8%) 555 16.4% Non-Operating (Expense) Income $ (97,728) $ (87,878) $ (61,602) $ (9,850) (11.2%) $ (26,276) (42.7%) Interest income Interest income is related to interest earned on our cash reserves.
We estimate that approximately $118.0 million of our total $171.3 million in cash and cash equivalents at December 31, 2023 is held by our foreign subsidiaries, of which $76.8 million is held by our Canadian subsidiaries and $29.4 million is held by our Austrian subsidiary.
We estimate that approximately $58.4 million of our total $98.8 million in cash and cash equivalents at December 31, 2024 is held by our foreign subsidiaries, of which $21.6 million is held by our Canadian subsidiaries and $31.0 million is held by our Austrian subsidiary.
Net earnings decreased by ($36.2) million, or (453.5%), and by ($12.6) million, or (61.3%), for the year ended December 31, 2023 compared to the year ended December 31, 2022 and for the year ended December 31, 2022 compared to the year ended December 31, 2021, respectively.
Net earnings decreased by ($100.0) million, or (354.5%), and by ($36.2) million, or (453.5%), for the year ended December 31, 2024 compared to the year ended December 31, 2023 and for the year ended December 31, 2023 compared to the year ended December 31, 2022, respectively.
Shareholders 3,446 5,811 440 (2,365) (40.7%) 5,371 1220.7% Adjusted EBITDAR $ 8,062 $ 11,874 $ 2,629 $ (3,812) (32.1%) $ 9,245 351.7% In Poland, casino gaming licenses are granted for a term of six years. These licenses are not renewable.
Shareholders (1,909) 3,446 5,811 (5,355) (155.4%) (2,365) (40.7%) Adjusted EBITDAR $ 2,563 $ 8,062 $ 11,874 $ (5,499) (68.2%) $ (3,812) (32.1%) In Poland, casino gaming licenses are granted for a term of six years. These licenses are not renewable.
For the year ended December 31, 2023/2022 2022/2021 Amounts in millions 2023 2022 2021 $ Change % Change $ Change % Change Net Operating Revenue East $ 143.0 $ 112.9 $ 115.0 $ 30.1 26.7% $ (2.1) (1.8%) Midwest 156.8 155.7 168.3 1.1 0.7% (12.6) (7.5%) West 80.8 — — 80.8 100.0% — — Total United States 380.6 268.6 283.3 112.0 41.7% (14.7) (5.2%) Operating Costs and Expenses (1) East $ 118.8 $ 94.9 $ 94.9 $ 23.9 25.2% $ — — Midwest 97.3 93.5 92.9 3.8 4.1% 0.6 0.6% West 66.7 — — 66.7 100.0% — — Total United States 282.8 188.4 187.8 94.4 50.1% 0.6 0.3% (1) Operating costs and expenses are calculated as total operating costs and expenses less depreciation and amortization. 2023 Compared to 2022 The following discussion highlights results for the year ended December 31, 2023 compared to the year ended December 31, 2022.
For the year ended December 31, 2024/2023 2023/2022 Amounts in millions 2024 2023 2022 $ Change % Change $ Change % Change Net Operating Revenue East $ 171.6 $ 143.0 $ 112.9 $ 28.6 20.0% $ 30.1 26.7% Midwest 160.6 156.8 155.7 3.8 2.4% 1.1 0.7% West 87.5 80.8 — 6.7 8.3% 80.8 100.0% Total United States 419.7 380.6 268.6 39.1 10.3% 112.0 41.7% Operating Costs and Expenses (1) East $ 145.0 $ 118.8 $ 94.9 $ 26.2 22.1% $ 23.9 25.2% Midwest 103.6 97.3 93.5 6.3 6.5% 3.8 4.1% West 77.8 66.7 — 11.1 16.6% 66.7 100.0% Total United States 326.4 282.8 188.4 43.6 15.4% 94.4 50.1% (1) Operating costs and expenses are calculated as total operating costs and expenses less depreciation and amortization and impairment – goodwill. 2024 Compared to 2023 The following discussion highlights results for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Borrowings and Repayments of Long-Term Debt and Lease Agreements As of December 31, 2023, our total debt under bank borrowings and other agreements net of $14.1 million related to deferred financing costs was $332.7 million, of which $324.2 million was long-term debt and $8.5 million was the current portion of long-term debt.
Borrowings and Repayments of Long-Term Debt and Lease Agreements As of December 31, 2024, our total debt under bank borrowings and other agreements net of $11.5 million related to deferred financing costs was $328.2 million, of which $321.9 million was long-term debt and $6.2 million was the current portion of long-term debt.
As such, a portion of the periodic payment under the Master Lease is recognized as interest expense with the remainder of the payment impacting the financing obligation using the effective interest method. 30 Adjusted EBITDAR information is a non-GAAP measure that is a valuation metric, should not be used as an operating metric, and is presented solely as a supplemental disclosure to reported US GAAP measures because we believe this measure is widely used by analysts, lenders, financial institutions, and investors as a principal basis for the valuation of gaming companies.
Adjusted EBITDAR information is a non-GAAP measure that is a valuation metric, should not be used as an operating metric, and is presented solely as a supplemental disclosure to reported US GAAP measures because we believe this measure is widely used by analysts, lenders, financial institutions, and investors as a principal basis for the valuation of gaming companies.
We also continued our construction projects in Caruthersville and Cape Girardeau. Additional Gaming Projects We continue to explore additional potential gaming projects and acquisition opportunities. Along with the capital needs of potential projects, there are various other risks which, if they materialize, could affect our ability to complete a proposed project or acquisition or could eliminate its feasibility altogether.
Along with the capital needs of potential projects, there are various other risks which, if they materialize, could affect our ability to complete a proposed project or acquisition or could eliminate its feasibility altogether.
In addition, operating expenses in the third quarter of 2022 increased due to hosting the World Professional Chuckwagon Association World Finals. A reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders for the Canada reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7.
A reconciliation of Adjusted EBITDAR to net earnings attributable to Century Casinos, Inc. shareholders for the Canada reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7.
Common Stock Repurchase Program The total amount remaining under our stock repurchase program was $14.7 million as of December 31, 2023. We did not repurchase any common stock in 2023, 2022 or 2021. The repurchase program has no set expiration or termination date. We may consider repurchasing our common stock or increasing the amount of our stock repurchase program.
We did not repurchase any common stock in 2024, 2023 or 2022. The repurchase program has no set expiration or termination date. We may consider repurchasing our common stock or increasing the amount of our stock repurchase program.
Recent Developments Related to Economic Uncertainty and COVID-19 Current macroeconomic conditions remain very dynamic, including impacts from rising inflation and interest rates, volatile changes in foreign currency exchange rates, political unrest and armed conflicts, COVID-19 and other factors.
Recent Developments Related to Economic Uncertainty Current macroeconomic conditions remain very dynamic, including volatile changes in inflation, foreign currency exchange rates, political unrest and armed conflicts, US domestic and other international economic policies, such as tariffs, and other factors.
We recognize and measure the identifiable assets acquired, liabilities assumed and any non-controlling interest acquired at fair value at the acquisition date.
We consolidate the operating results of the Nugget and Rocky Gap from the date of each acquisition. We recognize and measure the identifiable assets acquired, liabilities assumed and any non-controlling interest acquired at fair value at the acquisition date.
Shareholders (58,306) (28,664) (30,570) (29,642) (103.4%) 1,906 6.2% Adjusted EBITDAR $ (12,208) $ (7,227) $ (9,973) $ (4,981) (68.9%) $ 2,746 27.5% We released the $10.2 million US valuation allowance in 2022, resulting in an income tax benefit of $7.7 million for the year ended December 31, 2022.
Shareholders (53,229) (58,306) (28,664) 5,077 8.7% (29,642) (103.4%) Adjusted EBITDAR $ (13,838) $ (12,208) $ (7,227) $ (1,630) (13.4%) $ (4,981) (68.9%) We released a US valuation allowance in 2022, resulting in an income tax benefit for the year ended December 31, 2022.
Albert (1) Century Mile Racetrack and Casino (1) Century Downs Racetrack and Casino (1) Poland Poland Casinos Poland Corporate and Other Corporate and Other Cruise Ships & Other (3) Corporate Other (4) (1) The real estate assets are owned by VICI PropCo and leased to us under the Master Lease. (2) We operated Century Sports through February 10, 2022.
Albert (1) Century Mile Racetrack and Casino (1) Century Downs Racetrack and Casino (1) Poland Poland Casinos Poland Corporate and Other Corporate and Other Cruise Ships & Other (2) Corporate Other (3) (1) The real estate assets, except The Riverview hotel in Cape Girardeau and The Farmstead hotel in Caruthersville, are owned by VICI PropCo and leased to us under the Master Lease.
When necessary and available, we supplement the cash flows generated by our operations with either cash on hand or funds provided by bank borrowings or other debt or equity financing activities.
When necessary and available, we supplement the cash flows generated by our operations with either cash on hand or funds provided by bank borrowings, other debt or equity financing activities or funding arrangements with third-party partners, such as VICI PropCo in connection with our casino project in Caruthersville.
Capital expenditures in 2023 were approximately $21.0 million excluding the Missouri construction projects. We spent approximately $20.0 million on the Cape Girardeau hotel and approximately $18.6 million on the Caruthersville project in 2023. We received $35.1 million from VICI PropCo in 2023 to fund the Caruthersville project.
Capital expenditures in 2024 were approximately $23.1 million excluding the Missouri construction projects. We spent approximately $7.7 million on the Cape Girardeau hotel and approximately $28.4 million on the Caruthersville project in 2024. We received $11.8 million from VICI PropCo in 2024 to fund the Caruthersville project.
Before a gaming license expires, there is a public notification of the available license and any gaming company can apply for a new license for that city. The licenses in Krakow, Lodz and for the LIM Center in Warsaw all expire in 2024.
Before a gaming license expires for a particular city, there is a public notification of the available license and any gaming company can apply for a new license for that city. The license for the Hilton Hotel in Warsaw expires in 2025.
United States For the year ended December 31, 2023/2022 2022/2021 Amounts in thousands 2023 2022 2021 $ Change % Change $ Change % Change Gaming Revenue $ 272,499 $ 232,871 $ 249,397 $ 39,628 17.0% $ (16,526) (6.6%) Pari-mutuel, Sports Betting and iGaming Revenue 10,145 8,728 8,492 1,417 16.2% 236 2.8% Hotel Revenue 41,750 9,159 8,241 32,591 355.8% 918 11.1% Food and Beverage Revenue 36,803 12,394 11,761 24,409 196.9% 633 5.4% Other Revenue 19,394 5,430 5,394 13,964 257.2% 36 0.7% Net Operating Revenue 380,591 268,582 283,285 112,009 41.7% (14,703) (5.2%) Gaming Expenses (145,799) (117,731) (120,316) 28,068 23.8% (2,585) (2.1%) Pari-mutuel, Sports Betting and iGaming Expenses (6,416) (6,402) (6,656) 14 0.2% (254) (3.8%) Hotel Expenses (14,108) (2,568) (2,315) 11,540 449.4% 253 10.9% Food and Beverage Expenses (30,670) (10,451) (9,842) 20,219 193.5% 609 6.2% Other Expenses (9,601) (1,004) (943) 8,597 856.3% 61 6.5% General and Administrative Expenses (76,260) (50,178) (47,794) 26,082 52.0% 2,384 5.0% Depreciation and Amortization (33,739) (19,364) (18,398) 14,375 74.2% 966 5.3% Total Operating Costs and Expenses (316,593) (207,698) (206,264) 108,895 52.4% 1,434 0.7% Earnings from Operations 63,998 60,884 77,021 3,114 5.1% (16,137) (21.0%) Income Tax Expense (2,654) (7,595) — (4,941) (65.1%) 7,595 100.0% Net Earnings Attributable to Non-controlling Interests (5,284) — — 5,284 100.0% — — Net Earnings Attributable to Century Casinos, Inc.
United States For the year ended December 31, 2024/2023 2023/2022 Amounts in thousands 2024 2023 2022 $ Change % Change $ Change % Change Gaming Revenue $ 293,702 $ 272,499 $ 232,871 $ 21,203 7.8% $ 39,628 17.0% Pari-mutuel, Sports Betting and iGaming Revenue 9,597 10,145 8,728 (548) (5.4%) 1,417 16.2% Hotel Revenue 47,675 41,750 9,159 5,925 14.2% 32,591 355.8% Food and Beverage Revenue 45,548 36,803 12,394 8,745 23.8% 24,409 196.9% Other Revenue 23,146 19,394 5,430 3,752 19.3% 13,964 257.2% Net Operating Revenue 419,668 380,591 268,582 39,077 10.3% 112,009 41.7% Gaming Expenses (163,012) (145,799) (117,731) 17,213 11.8% 28,068 23.8% Pari-mutuel, Sports Betting and iGaming Expenses (6,798) (6,416) (6,402) 382 6.0% 14 0.2% Hotel Expenses (18,609) (14,108) (2,568) 4,501 31.9% 11,540 449.4% Food and Beverage Expenses (37,874) (30,670) (10,451) 7,204 23.5% 20,219 193.5% Other Expenses (11,240) (9,601) (1,004) 1,639 17.1% 8,597 856.3% General and Administrative Expenses (88,908) (76,260) (50,178) 12,648 16.6% 26,082 52.0% Depreciation and Amortization (43,254) (33,739) (19,364) 9,515 28.2% 14,375 74.2% Impairment - Goodwill (43,716) — — 43,716 100.0% — — Total Operating Costs and Expenses (413,411) (316,593) (207,698) 96,818 30.6% 108,895 52.4% Earnings from Operations 6,257 63,998 60,884 (57,741) (90.2%) 3,114 5.1% Income Tax Expense (28,016) (2,654) (7,595) 25,362 955.6% (4,941) (65.1%) Net Earnings Attributable to Non-controlling Interests (7,097) (5,284) — 1,813 34.3% 5,284 100.0% Net (Loss) Earnings Attributable to Century Casinos, Inc.
Amounts in thousands December 31, 2023 December 31, 2022 Total long-term debt, including current portion $ 332,680 $ 349,580 Deferred financing costs 14,149 16,844 Total principal $ 346,829 $ 366,424 Less: Cash and cash equivalents $ 171,327 $ 101,785 Net Debt $ 175,502 $ 264,639 32 REPORTABLE SEGMENTS The following discussion provides further detail of consolidated results by reportable segment.
Amounts in thousands December 31, 2024 December 31, 2023 Total long-term debt, including current portion $ 328,156 $ 332,680 Deferred financing costs 11,454 14,149 Total principal $ 339,610 $ 346,829 Less: Cash and cash equivalents $ 98,769 $ 171,327 Net Debt $ 240,841 $ 175,502 30 REPORTABLE SEGMENTS The following discussion provides further detail of consolidated results by reportable segment.
Other revenue also includes revenue from ATM and credit card commissions. Non-GAAP Measures Definitions and Calculations Adjusted EBITDAR Adjusted EBITDAR is used outside of our financial statements as a valuation metric.
Pari-mutuel expenses relate to pari-mutuel revenue and the operation of our racetracks. Other Other revenue and other expenses include gift shops, entertainment, golf and spa. Other revenue also includes revenue from ATM and credit card commissions. 28 Non-GAAP Measures Definitions and Calculations Adjusted EBITDAR Adjusted EBITDAR is used outside of our financial statements as a valuation metric.