Biggest change(5) Consists of the operating lease components contained within our triple net master lease dated June 4, 2021 with GLPI for the real estate assets used in the operation of Bally’s Evansville, Bally’s Dover, Bally’s Quad Cities and Bally’s Black Hawk, the individual triple net lease with GLPI for the land underlying the operations of Tropicana Las Vegas, and the triple net lease assumed in connection with the acquisition of Bally’s Lake Tahoe for real estate and land underlying the operations of the Bally’s Lake Tahoe facility. 45 Year Ended December 31, 2021 (in thousands) Casinos & Resorts North America Interactive International Interactive Other Total Net income (loss) $ 186,287 $ (36,879) $ 24,337 $ (288,442) $ (114,697) Interest expense, net of interest income 37 (15) (27) 117,929 117,924 Provision (benefit) for income taxes 72,128 (8,281) (4,261) (63,963) (4,377) Depreciation and amortization 54,120 18,096 46,341 26,229 144,786 Non-operating (income) (1) — — (3) 61,074 61,071 Foreign exchange loss, net — 355 643 32,463 33,461 Transaction costs (2) — 12,682 1,444 70,417 84,543 Share-based compensation — — — 20,143 20,143 Gain on sale-leaseback (53,425) — — — (53,425) Contract termination expense — — — 30,000 30,000 Impairment charges 4,675 — — — 4,675 Other, net (3) (16,334) — 1,470 20,662 5,798 Allocation of corporate costs 70,217 1,629 — (71,846) — Adjusted EBITDA $ 317,705 $ (12,413) $ 69,944 $ (45,334) $ 329,902 __________________________________ (1) Non-operating income (expense) includes: (i) change in value of naming rights liabilities and (ii) gain on bargain purchases, (iii) loss on extinguishment of debt, and (iv) other, net.
Biggest changeYear Ended December 31, (in thousands) 2023 2022 2021 Adjusted EBITDAR Casinos & Resorts $ 428,968 $ 398,930 $ 345,276 International Interactive 343,559 321,651 69,944 North America Interactive (55,653) (65,729) (12,413) Other (63,770) (53,024) (45,334) Total 653,104 601,828 357,473 Rent expense associated with triple net operating leases (1) (125,775) (53,313) (27,571) Adjusted EBITDA 527,329 548,515 329,902 Interest expense, net of interest income (277,561) (208,153) (117,924) (Benefit) provision for income taxes (1,762) 28,923 4,377 Depreciation and amortization (350,408) (300,559) (144,786) Non-operating (income) expense (2) (12,688) 46,176 (61,071) Foreign exchange (gain) loss (11,019) 516 (33,461) Transaction costs (3) (80,376) (85,604) (84,543) Restructuring charges (4) (31,014) — — Decommissioning costs (5) (2,583) — — Share-based compensation (24,074) (27,912) (20,143) Gain on sale-leaseback, net 374,321 50,766 53,425 Planned business divestiture (6) (2,089) (5,585) — Impairment charges (7) (149,825) (463,978) (4,675) Diamond Sports Group non-cash liability (8) (144,883) — — Contract termination expense (9) — — (30,000) Other (10) (868) (8,651) (5,798) Net loss $ (187,500) $ (425,546) $ (114,697) __________________________________ (1) Consists of the operating lease components contained within our triple net master lease dated June 4, 2021 with GLPI for the real estate assets used in the operation of Bally’s Evansville, Bally’s Dover, Bally’s Quad Cities, Bally’s Black Hawk, Hard Rock Biloxi and Bally’s Tiverton, the individual triple net lease with GLPI for the land underlying the operations of Tropicana Las Vegas, and the triple net lease assumed in connection with the acquisition of Bally’s Lake Tahoe for real estate and land underlying the operations of the Bally’s Lake Tahoe facility.
Adjusted EBITDA is defined as earnings for the Company, or where noted its reporting segments, before, in each case, interest expense, net of interest income, provision (benefit) for income taxes, depreciation and amortization, non-operating income, acquisition and other transaction related costs, share-based compensation and certain other gains or losses as well as, when presented for our reporting segments, an adjustment related to the allocation of corporate cost among segments.
Adjusted EBITDA is defined as earnings, or loss, for the Company, or where noted its reporting segments, before, in each case, interest expense, net of interest income, provision (benefit) for income taxes, depreciation and amortization, non-operating (income) expense, acquisition and other transaction related costs, share-based compensation and certain other gains or losses as well as, when presented for our reporting segments, an adjustment related to the allocation of corporate cost among segments.
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 triple net operating leases with GLPI and the lease for real estate and land underlying the operations of the Bally’s Lake Tahoe property.
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 triple net operating leases with GLPI and the lease for real estate and land underlying the operations of the Bally’s Lake Tahoe property.
The following is a summary of our critical accounting estimates and how they are applied in preparation of our consolidated financial statements. 50 Goodwill and Intangible Assets Assessing goodwill and indefinite-lived intangible assets for impairment is a process that involves significant judgment and requires a qualitative and quantitative analysis with many assumptions which fluctuate based on our business.
The following is a summary of our critical accounting estimates and how they are applied in preparation of our consolidated financial statements. Goodwill and Intangible Assets Assessing goodwill and indefinite-lived intangible assets for impairment is a process that involves significant judgment and requires a qualitative and quantitative analysis with many assumptions which fluctuate based on our business.
The interpretation of the IRC regulations related to the Tax Cuts and Jobs Acts, as it pertains to Section 163(j), is a critical estimate in the computation of U.S. federal taxes, and conforming states. Recently Issued Accounting Pronouncements For a discussion of recently issued financial accounting standards, refer to Note 4 “ Recently Issued Accounting Pronouncements ,” of Part II.
The interpretation of the IRC regulations related to the Tax Cuts and Jobs Acts, as it pertains to Section 163(j), is a critical estimate in the computation of U.S. federal taxes, and conforming states. 54 Recently Issued Accounting Pronouncements For a discussion of recently issued financial accounting standards, refer to Note 4 “ Recently Issued Accounting Pronouncements ,” of Part II.
This metric is included as supplemental disclosure because (i) we believe Adjusted EBITDAR is used by gaming operator analysts and investors to determine the equity value of gaming operators and (ii) financial analysts refer to Adjusted EBITDAR when valuing our business.
This metric is included as supplemental disclosure because (i) we believe Consolidated Adjusted EBITDAR is used by gaming operator analysts and investors to determine the equity value of gaming operators and (ii) financial analysts refer to Consolidated Adjusted EBITDAR when valuing our business.
Specifically, the Company applies the discounted cash flow (“DCF”) model under the income approach and the guideline company under the market approach and weighs the results of the two valuation methodologies based on the facts and circumstances surrounding the reporting unit.
Specifically, the Company applies the discounted cash flow (“DCF”) model under the income approach and the guideline company method under the market approach and weighs the results of the two valuation methodologies based on the facts and circumstances surrounding the reporting unit.
A valuation allowance is required when it is “more likely than not” that all or a portion of the deferred taxes will not be realized. The consolidated financial statements reflect expected future tax consequences of uncertain tax positions presuming the taxing authorities’ full knowledge of the position and all relevant facts.
A valuation allowance is required when it is “more likely than not” that all or a portion of the deferred tax assets will not be realized. The consolidated financial statements reflect expected future tax consequences of uncertain tax positions presuming the taxing authorities’ full knowledge of the position and all relevant facts.
Refer to “Our Operating Structure” in Part I, Item 1 “ Business ” of this Annual Report on Form 10-K and Note 21 “ Segment Reporting ” to our consolidated financial statements presented in Part II, Item 8 of this Annual Report on Form 10-K for additional information on our segment reporting structure .
Refer to “Our Operating Structure” in Part I, Item 1 “ Business ” of this Annual Report on Form 10-K and Note 23 “ Segment Reporting ” to our consolidated financial statements presented in Part II, Item 8 of this Annual Report on Form 10-K for additional information on our segment reporting structure.
The following table sets forth certain financial information associated with results of operations for the years ended December 31, 2022, 2021 and 2020. Non-gaming revenue includes hotel, food and beverage and retail, entertainment and other revenue. Non-gaming expenses include hotel, food and beverage and retail, entertainment and other expenses.
The following table sets forth certain financial information associated with results of operations for the years ended December 31, 2023, 2022 and 2021. Non-gaming revenue includes hotel, food and beverage and retail, entertainment and other revenue. Non-gaming expenses include hotel, food and beverage and retail, entertainment and other expenses.
In addition, Adjusted EBITDA and Adjusted EBITDAR as used by us may not be defined in the same manner as other companies in our industry, and, as a result, may not be comparable to similarly titled non-GAAP financial measures of other companies.
In addition, consolidated Adjusted EBITDA and segment Adjusted EBITDAR as used by us may not be defined in the same manner as other companies in our industry, and, as a result, may not be comparable to similarly titled non-GAAP financial measures of other companies.
Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the consolidated financial statements carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards.
Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the consolidated financial statements carrying amounts of existing assets and liabilities and their respective tax basis and operating loss and tax credit carryforwards.
If the results of the qualitative assessment are not conclusive, a quantitative goodwill test is performed. For the quantitative goodwill impairment test, we estimate the fair value of the reporting unit and asset group using both income and market-based approaches.
If the results of the qualitative assessment are not conclusive, a quantitative goodwill test is performed. For the quantitative goodwill impairment test, we estimate the fair value of the reporting unit using both income and market-based approaches.
We did not pay cash dividends during the year ended December 31, 2022, nor do we currently intend to pay any dividends on our common stock in the foreseeable future.
We did not pay cash dividends during the year ended December 31, 2023, nor do we currently intend to pay any dividends on our common stock in the foreseeable future.
As of December 31, 2022, the Company has recorded this lease as a corresponding long-term financing obligation of $200.0 million. Capital Expenditures Capital expenditures are accounted for as either project, maintenance or capitalized software expenditures. Project capital expenditures are for fixed asset additions that expand an existing facility or create a new facility.
The Company recorded this lease with a corresponding long-term financing obligation of $200.0 million as of December 31, 2023 and 2022. Capital Expenditures Capital expenditures are accounted for as either project, maintenance or capitalized software expenditures. Project capital expenditures are for fixed asset additions that expand an existing facility or create a new facility.
“ Risk Factors ” and “ Cautionary Note Regarding Forward-Looking Statements ” in this Annual Report on Form 10-K for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis. 39 Executive Overview During 2022, we continued to grow our business by actively pursuing the acquisition and development of new gaming opportunities and reinvesting in our existing operations.
“ Risk Factors ” and “ Cautionary Note Regarding Forward-Looking Statements ” in this Annual Report on Form 10-K for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis. 41 Executive Overview During 2023, we continued to grow our business by actively pursuing new gaming opportunities and reinvesting in our existing operations.
Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources” of our Annual Report on Form 10-K/A for the year ended December 31, 2021.
Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources” of our Annual Report on Form 10-K for the year ended December 31, 2022.
The Master Lease has an initial term of 15 years and includes four, five-year options to renew and requires combined minimum annual payments of $52.0 million, subject to a minimum 1% annual escalation or greater escalation dependent on CPI.
The Master Lease has an initial term of 15 years and includes four, five-year options to renew and requires combined minimum annual payments of $100.5 million, subject to a minimum 1% annual escalation or greater escalation dependent on CPI.
As of December 31, 2022, there was $194.6 million available for use under the Capital Return Program, subject to limitations in our regulatory and debt agreements. Future share repurchases may be effected in various ways, which could include open-market or private repurchase transactions, accelerated stock repurchase programs, tender offers or other transactions.
As of December 31, 2023, there was $95.5 million available for use under the Capital Return Program, subject to limitations in our regulatory and debt agreements. Future share repurchases may be effected in various ways, which could include open-market or private repurchase transactions, accelerated stock repurchase programs, tender offers or other transactions.
Capitalized software expenditures relate to the creation, production and preparation of software for use in our online gaming operations. For the year ended December 31, 2022, capital expenditures were $212.3 million compared to $97.5 million in 2021.
Capitalized software expenditures relate to the creation, production and preparation of software for use in our online gaming operations. For the year ended December 31, 2023, capital expenditures were $311.5 million compared to $212.3 million in 2022.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations—Year ended December 31, 2021 compared to year ended December 31, 2020” in our Annual Report on Form 10-K/A for the year ended December 31, 2021. 46 Liquidity and Capital Resources Overview We are a holding company.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations—Year ended December 31, 2022 compared to year ended December 31, 2021” in our Annual Report on Form 10-K for the year ended December 31, 2022. Liquidity and Capital Resources Overview We are a holding company.
Adjusted EBITDAR is defined as Adjusted EBITDA for our Casinos & Resorts segment plus rent expense associated with triple net operating leases. Adjusted EBITDAR is an additional metric used by analysts in valuing gaming companies subject to triple net leases since it eliminates the effects of variability in leasing methods and capital structures.
Consolidated Adjusted EBITDAR is defined as consolidated Adjusted EBITDA plus rent expense associated with triple net operating leases. Consolidated Adjusted EBITDAR is an additional metric used by analysts in valuing gaming companies subject to triple net leases since it eliminates the effects of variability in leasing methods and capital structures.
The Company continuously monitors for events and circumstances that could negatively impact the key assumptions in determining the fair value of goodwill, including long-term revenue growth projections, profitability, discount rates, external factors, such as industry, market and macro-economic conditions, and internal factors, such as changes in the Company’s business strategy, which may re-allocate capital and resources to different or new opportunities but, in turn, may be to the detriment of an individual reporting unit.
The Company continuously monitors for events and circumstances that could negatively impact the key assumptions in determining the fair value of goodwill, including long-term revenue growth projections, profitability, discount rates, external factors, such as industry, market and macro-economic conditions, and internal factors, such as changes in the Company’s business strategy, which may re-allocate capital and resources to different or new opportunities but, in turn, may be to the detriment of an individual reporting unit. 53 The Company completed its annual assessment for goodwill impairment as of October 1, 2023, which resulted in no impairment charges to goodwill.
Results of Operations The following table presents, for the periods indicated, certain revenue and income items: Years Ended December 31, (In millions) 2022 2021 2020 Total revenue $ 2,255.7 $ 1,322.4 $ 372.8 (Loss) income from operations (293.0) 93.4 (18.4) Net loss (425.5) (114.7) (5.5) The following table presents, for the periods indicated, certain income and expense items expressed as a percentage of total revenue: Years Ended December 31, 2022 2021 2020 Total revenue 100.0 % 100.0 % 100.0 % Gaming and non-gaming expenses 44.7 % 40.5 % 37.2 % General and administrative 34.4 % 41.2 % 55.3 % Impairment charges 20.6 % 0.4 % 2.3 % Depreciation and amortization 13.3 % 10.9 % 10.2 % Total operating costs and expenses 113.0 % 92.9 % 104.9 % (Loss) income from operations (13.0) % 7.1 % (4.9) % Other income (expense): Interest expense, net (9.2) % (8.9) % (16.8) % Other non-operating expenses, net 2.1 % (7.1) % 1.7 % Total other expense, net (7.2) % (16.1) % (15.1) % Loss before provision for income taxes (20.1) % (9.0) % (20.1) % Benefit for income taxes (1.3) % (0.3) % (18.6) % Net loss (18.9) % (8.7) % (1.5) % __________________________________ Note: Amounts in table may not subtotal due to rounding. 41 Segment Information The Company has three reportable segments: Casinos & Resorts, North America Interactive and International Interactive.
The following table presents, for the periods indicated, certain revenue and income items: Years Ended December 31, (In millions) 2023 2022 2021 Total revenue $ 2,449.1 $ 2,255.7 $ 1,322.4 Income (loss) from operations 104.0 (293.0) 93.4 Net loss (187.5) (425.5) (114.7) 43 The following table presents, for the periods indicated, certain income and expense items expressed as a percentage of total revenue: Years Ended December 31, 2023 2022 2021 Total revenue 100.0 % 100.0 % 100.0 % Gaming and non-gaming expenses 45.1 % 44.7 % 40.5 % General and administrative 45.5 % 36.6 % 45.2 % Gain from sale-leaseback, net (15.3) % (2.3) % (4.0) % Impairment charges 6.1 % 20.6 % 0.4 % Depreciation and amortization 14.3 % 13.3 % 10.9 % Total operating costs and expenses 95.8 % 113.0 % 92.9 % Income (loss) from operations 4.2 % (13.0) % 7.1 % Other income (expense): Interest expense, net (11.3) % (9.2) % (8.9) % Other non-operating income (expense), net (0.5) % 2.1 % (7.1) % Total other expense, net (11.8) % (7.2) % (16.1) % Loss before income taxes (7.6) % (20.1) % (9.0) % Provision (benefit) for income taxes 0.1 % (1.3) % (0.3) % Net loss (7.7) % (18.9) % (8.7) % __________________________________ Note: Amounts in table may not subtotal due to rounding. 44 Segment Information The Company has three reportable segments: Casinos & Resorts, International Interactive and North America Interactive.
We have historically used Adjusted EBITDA when evaluating operating performance because we believe that the inclusion or exclusion of certain recurring and non-recurring items is necessary to provide a more fulsome understanding of our core operating results and as a means to evaluate period-to-period performance.
We use consolidated Adjusted EBITDA and segment Adjusted EBITDAR when evaluating operating performance because we believe that the inclusion or exclusion of certain recurring and non-recurring items is necessary to provide a more fulsome understanding of our core operating results and as a means to evaluate period-to-period performance.
Adjusted EBITDA information is presented because management believes that it is a commonly used measure of performance in the gaming industry and that it is considered by many to be a key indicator of our operating results. Adjusted EBITDAR is used outside of our financial statements solely as a valuation metric.
Consolidated Adjusted EBITDA and segment Adjusted EBITDAR information is presented because management believes that they are commonly used measures of performance in the gaming industry and that they are considered by many to be key indicators of our operating results. Consolidated Adjusted EBITDAR is used outside of our financial statements solely as a valuation metric.
Macroeconomic and Other Factors Our business is subject to risks caused by global economic challenges, including those caused by the COVID-19 pandemic, the impact of the war in Ukraine, rising inflation, rising interest rates and supply-chain disruptions, that can cause economic uncertainty and volatility.
Macroeconomic and Other Factors Our business is subject to risks caused by global economic challenges, including those caused by public health crises such as the COVID-19 pandemic, the impact of global and regional conflicts, rising inflation, rising interest rates and supply-chain disruptions, that can cause economic uncertainty and volatility.
We expect that significant capital expenditures in 2023 will decrease as compared to 2022 as we focus on generating cash flows to invest in long-term growth opportunities for the entire Bally’s portfolio. 49 Bally’s Twin River - In connection with our partnership with IGT, we have committed to invest $100 million in Bally’s Twin River over the term of our master contract, ending in 2043, with Rhode Island to expand the property and add additional amenities along with other capital improvements.
We expect that capital expenditures, outside of our planned development of the Bally’s Chicago permanent facility, will be relatively flat in 2024 compared to 2023 as we continue our focus on generating cash flows to invest in long-term growth opportunities for the entire Bally’s portfolio. 51 Bally’s Twin River - In connection with our partnership with IGT, we have committed to invest $100 million in Bally’s Twin River over the term of our master contract, ending in 2043, with Rhode Island to expand the property and add additional amenities along with other capital improvements.
The transaction was structured as a tax-free capital contribution and a substantial portion of the proceeds will be applied to reduce the Company’s debt. These properties will be added to the Master Lease, increasing minimum annual payments by $48.5 million.
The transaction was structured as a tax-free capital contribution and a substantial portion of the proceeds were used to reduce the Company’s debt. These properties increased the minimum annual payments under the Master Lease by $48.5 million.
Also, we present Adjusted EBITDA because it is used by some investors and creditors as an indicator of the strength and performance of ongoing business operations, including our ability to service debt, and to fund capital expenditures, acquisitions and operations.
Also, we present consolidated Adjusted EBITDA and segment Adjusted EBITDAR because they are used by some investors and creditors as indicators of the strength and performance of ongoing business operations, including our ability to service debt, and to fund capital expenditures, acquisitions and operations.
Cash Flows Summary Years Ended December 31, (In thousands) 2022 2021 2020 Net cash provided by operating activities $ 270,971 $ 82,754 $ 19,502 Net cash used in investing activities (302,922) (2,296,904) (444,846) Net cash provided by financing activities 43,237 2,404,598 366,397 Effect of foreign currency on cash and cash equivalents (20,722) (42,163) — Change in cash and cash equivalents and restricted cash classified as assets held for sale (220) — — Net change in cash and cash equivalents and restricted cash (9,656) 148,285 (58,947) Cash and cash equivalents and restricted cash, beginning of period 274,840 126,555 185,502 Cash and cash equivalents and restricted cash, end of period $ 265,184 $ 274,840 $ 126,555 A description of changes in cash flows comparing the years ended December 31, 2021 and 2020 can be found in Part II.
Cash Flows Summary Years Ended December 31, (In thousands) 2023 2022 2021 Net cash provided by operating activities $ 188,614 $ 270,971 $ 82,754 Net cash used in investing activities (207,791) (302,922) (2,296,904) Net cash provided by financing activities 65,755 43,237 2,404,598 Effect of foreign currency on cash and cash equivalents 5,153 (20,722) (42,163) Change in cash and cash equivalents and restricted cash classified as assets held for sale (1,653) (220) — Net change in cash and cash equivalents and restricted cash 50,078 (9,656) 148,285 Cash and cash equivalents and restricted cash, beginning of period 265,184 274,840 126,555 Cash and cash equivalents and restricted cash, end of period $ 315,262 $ 265,184 $ 274,840 A description of changes in cash flows comparing the years ended December 31, 2022 and 2021 can be found in Part II.
Subject to receipt of regulatory approvals, it will house up to 750 slot machines and 30 table games. The casino will also provide, subject to receipt of separate licenses and certificates, retail sports betting, online sports betting and online gaming. We estimate the total cost of the project, including construction, licensing and iGaming/sports betting operations, to be approximately $120 million.
The casino will also provide, subject to receipt of separate licenses and certificates, retail sports betting, online sports betting and online gaming. We estimate the total cost of the project, including construction, licensing and iGaming/sports betting operations, to be approximately $120 million.
In 2022 we continued our spending on maintenance and planned projects at our casino properties, making significant progress on our Bally’s Twin River and Bally’s Atlantic City properties.
In 2023, we continued our spending on our planned projects and maintenance of our casino properties, making significant progress on our Bally’s Chicago, Bally’s Twin River and Bally’s Kansas City properties.
Credit Facility On October 1, 2021, we entered into the Credit Agreement providing for a senior secured term loan facility in an aggregate principal amount of $1.945 billion (the “Term Loan Facility”), which will mature in 2028, and a senior secured revolving credit facility in an aggregate principal amount of $620.0 million (the “Revolving Credit Facility”), which will mature in 2026. 48 The credit facilities allow us to increase the size of the Term Loan Facility or request one or more incremental term loan facilities or increase commitments under the Revolving Credit Facility or add one or more incremental revolving facilities in an aggregate amount not to exceed the greater of $650 million and 100% of the Company’s consolidated EBITDA for the most recent four-quarter period plus or minus certain amounts as specified in the Credit Agreement, including an unlimited amount subject to compliance with a consolidated total secured net leverage ratio.
The credit facilities allow us to increase the size of the Term Loan Facility or request one or more incremental term loan facilities or increase commitments under the Revolving Credit Facility or add one or more incremental revolving facilities in an aggregate amount not to exceed the greater of $650 million and 100% of the Company’s consolidated EBITDA for the most recent four-quarter period plus or minus certain amounts as specified in the Credit Agreement, including an unlimited amount subject to compliance with a consolidated total secured net leverage ratio.
We believe Adjusted EBITDAR is useful for equity valuation purposes because (i) its calculation isolates the effects of financing real estate, and (ii) using a multiple of Adjusted EBITDAR to calculate enterprise value allows for an adjustment to the balance sheet to recognize estimated liabilities arising from operating leases related to real estate. 40 Adjusted EBITDA and Adjusted EBITDAR should not be construed as an alternative to net income, the most directly comparable GAAP measure, as an indicator of our performance.
We believe Consolidated Adjusted EBITDAR is useful for equity valuation purposes because (i) its calculation isolates the effects of financing real estate, and (ii) using a multiple of Consolidated Adjusted EBITDAR to calculate enterprise value allows for an adjustment to the balance sheet to recognize estimated liabilities arising from operating leases related to real estate.
On January 3, 2023, we completed a transaction with GLP Capital, L.P., the operating partnership of GLPI, related to the land and real estate assets of Bally’s Tiverton and Hard Rock Biloxi for a total consideration of $635.0 million.
During 2023, the Company’s Bally’s Tiverton and Hard Rock Biloxi properties were added to the master lease on January 3, 2023, as a result of a transaction with GLP Capital, L.P., the operating partnership of GLPI, related to the land and real estate assets for a total consideration of $625.4 million.
Impairment Charges In 2022, we recorded total impairment charges of $464.0 million which included $390.7 million as a result of our annual goodwill and asset impairment analysis related to our North America Interactive segment and $73.3 million in the International Interactive segment related to a long-standing indefinite lived trademark acquired as part of the Gamesys acquisition that is being de-emphasized for other newer brands in Asia and Rest of World.
Non-cash impairment charges for 2022 included $390.7 million related to our North America Interactive segment as part of our annual goodwill and asset impairment analysis and $73.3 million in the International Interactive segment related to a long-standing indefinite lived trademark acquired as part of the Gamesys acquisition.
In periods of sustained inflation, it may be difficult to effectively control such increases to our costs and retain key personnel. Key Performance Indicators The key performance indicator used in managing our business is adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), a non-GAAP measure.
In periods of sustained inflation, it may be difficult to effectively control such increases to our costs and retain key personnel. Key Performance Indicators The key performance indicator used in managing our business is consolidated Adjusted EBITDA and segment Adjusted EBITDAR which are non-GAAP measures.
We discuss our significant accounting policies used in preparing the financial statements in Note 2 of our consolidated financial statements included in Part II, Item 8 of this Annual Report on Form 10-K.
These estimates and judgements are based on past events and/or expectations of future outcomes. Actual results may differ from our estimates. We discuss our significant accounting policies used in preparing the financial statements in Note 2 of our consolidated financial statements included in Part II, Item 8 of this Annual Report on Form 10-K.
This trademark is being de-emphasized for other newer brands in Asia and Rest of World, resulting in a decline in actual and projected revenues attributable to the trademark as compared to when the fair value was determined during the purchase price allocation of the Gamesys acquisition.
The trademark was determined to no longer have an indefinite life and is being de-emphasized for other newer brands in Asia, resulting in a decline in actual and projected revenues attributable to the trademark as compared to when the fair value was previously determined.
Bally’s Kansas City - We began construction on the planned redevelopment project of Bally’s Kansas City in November 2021. We believe the redevelopment of the property, which includes a 40,000 square foot land-based building, restaurant, bar and retail space, will improve the property and guest experience and drive growth and return on investment.
We believe the redevelopment of the property, which includes a 40,000 square foot land-based building, restaurant, bar and retail space, has improved the property and guest experience and will drive growth and our return on investment in the coming years. Spending on the project during 2023 was approximately $37 million.
Bally’s Atlantic City - Construction on our Bally’s Atlantic City property commenced in 2021. We are committed to invest approximately $100 million over five years to refurbish and upgrade Bally’s Atlantic City’s facilities and expand its amenities, including renovated hotel rooms and suites, an outdoor beer hall and lobby bar. Spending in 2023 is estimated at approximately $20 million.
We are committed to invest approximately $100 million over five years to refurbish and upgrade Bally’s Atlantic City’s facilities and expand its amenities, including renovated hotel rooms and suites, outdoor beer hall and lobby bar. Approximately $7.7 million of the committed investment remains as of December 31, 2023.
In connection with the entry into the host community agreement with the City of Chicago, the Company made a one-time up-front payment to the City of Chicago equal to $40.0 million, and the Developer will be required to make ongoing payments based on certain performance and time-based thresholds detailed in the host community agreement.
In connection with the entry into the host community agreement with the City of Chicago, the Company made a one-time up-front payment to the City of Chicago equal to $40.0 million. Beginning on the date of operations commencement, the Company will be required to pay annual fixed host community impact fees of $4.0 million.
The fair value of the trademarks was determined using a relief from royalty method, which utilized Level 3 inputs such as projected revenue, discount rates, long term growth rates and royalty rates.
The fair value of the trademark was determined using a relief from royalty method, which utilized Level 3 inputs such as projected revenue, discount rates, long term growth rates and royalty rates. To the extent revenues associated with the trademark decline in the near future, discount rates increase significantly, or selected royalty rates decline, we may recognize further impairments.
Capital Return Program We have a Board approved capital return program under which we may expend a total of up to $700 million for a share repurchases and payment of dividends.
Capital Return Program We have a Board approved capital return program under which we may expend a total of up to $700 million for a share repurchases and payment of dividends. During the year ended December 31, 2023 we repurchased 7,581,428 common shares for an aggregate purchase price of $99.1 million.
Rather, these intangible assets are tested annually for impairment, or more frequently if indicators of impairment exist, by comparing the fair value of the recorded assets to their carrying amount. If the carrying amounts of the indefinite-lived intangible assets exceed their fair value, an impairment loss is recognized.
Rather, these intangible assets are tested annually for impairment, or more frequently if indicators of impairment exist. If the carrying amounts of the indefinite-lived intangible assets exceed their fair value, an impairment loss is recognized. We assess the fair value of our gaming licenses and tradenames using the Greenfield Method and relief-from-royalty method, respectively, both under the income approach.
Refer to Note 15 “ Leases ” in Item 8 of this Annual Report on Form 10-K for further information. GLPI leases As of December 31, 2022, the Company’s Bally’s Evansville, Bally’s Dover, Bally’s Quad Cities and Bally’s Black Hawk properties were leased under the terms of a master lease agreement (the “Master Lease”) with GLPI.
GLPI leases As of December 31, 2023, the Company’s Bally’s Evansville, Bally’s Dover, Bally’s Quad Cities, Bally’s Black Hawk, Bally’s Tiverton and Hard Rock Biloxi properties were leased under the terms of a master lease agreement (the “Master Lease”) with GLPI.
As a percentage of revenue, net loss increased from 8.7% for the year ended December 31, 2021 to a net loss of 18.9% for the year ended December 31, 2022. Diluted loss per share for the year ended December 31, 2022 and 2021 was $7.32 and $2.31, respectively, and was impacted by the factors noted above.
Net loss and loss per share Net loss for the year ended December 31, 2023 was $187.5 million compared to $425.5 million in 2022. As a percentage of revenue, net loss decreased from 18.9% for the year ended December 31, 2022 to a net loss of 7.7% for the year ended December 31, 2023.
As a major component of this, we have constructed and opened a 14,000 square foot Korean-style spa, and are currently in the process of constructing a 40,000 square foot casino expansion, for a combined investment of approximately $60 million. The spa opened in January 2023, and the expanded casino is expected to open in the second quarter of 2023.
As a major component of this, we have constructed and opened a 14,000 square foot Korean-style spa, and a 40,000 square foot casino expansion, both of which opened in the first half of 2023. Approximately $64 million of the committed investment remains as of December 31, 2023.
Years Ended December 31, 2022 over 2021 2021 over 2020 (In thousands, except percentages) 2022 2021 2020 $ Change $ Change Revenue: Gaming Casinos & Resorts $ 907,431 $ 803,940 $ 298,070 $ 103,491 $ 505,870 North America Interactive 38,759 10,442 — 28,317 10,442 International Interactive 899,934 239,110 — 660,824 239,110 Total Gaming revenue 1,846,124 1,053,492 298,070 792,632 755,422 Non-gaming Casinos & Resorts 320,132 228,888 74,722 91,244 154,166 North America Interactive 42,941 27,910 — 15,031 27,910 International Interactive 46,508 12,153 — 34,355 12,153 Total Non-gaming revenue 409,581 268,951 74,722 140,630 194,229 Total revenue $ 2,255,705 $ 1,322,443 $ 372,792 $ 933,262 $ 949,651 Operating costs and expenses: Gaming Casinos & Resorts $ 313,569 $ 263,751 $ 95,901 $ 49,818 $ 167,850 North America Interactive 48,018 10,721 — 37,297 10,721 International Interactive 451,331 132,560 — 318,771 132,560 Total Gaming expenses 812,918 407,032 95,901 405,886 311,131 Non-gaming Casinos & Resorts 147,575 110,090 42,768 37,485 67,322 North America Interactive 14,538 9,299 — 5,239 9,299 International Interactive 34,205 8,658 — 25,547 8,658 Total Non-gaming expenses 196,318 128,047 42,768 68,271 85,279 General and administrative Casinos & Resorts 460,163 343,639 173,249 116,524 170,390 North America Interactive 113,913 46,908 — 67,005 46,908 International Interactive 149,168 43,015 — 106,153 43,015 Other 51,696 110,959 32,759 (59,263) 78,200 Total General and administrative $ 774,940 $ 544,521 $ 206,008 $ 230,419 $ 338,513 Margins: Gaming expenses as a percentage of Gaming revenue 44 % 39 % 32 % Non-gaming expenses as a percentage of Non-gaming revenue 48 % 48 % 57 % General and administrative as a percentage of Total revenue 34 % 41 % 55 % 42 Year ended December 31, 2022 compared to year ended December 31, 2021 Total revenue Our total revenue for the years ended December 31, 2022 and 2021 consisted of the following (in thousands): 2022 2021 $ Change % Change Gaming $ 1,846,124 $ 1,053,492 $ 792,632 75.2 % Hotel 153,750 95,356 58,394 61.2 % Food and beverage 115,322 92,906 22,416 24.1 % Retail, entertainment and other 140,509 80,689 59,820 74.1 % Total revenue $ 2,255,705 $ 1,322,443 $ 933,262 70.6 % We saw gaming, hotel, food and beverage, and retail, entertainment and other revenues grow, as we were able to operate with fewer restrictions across our properties compared to the prior year period as a result of developments in the COVID-19 pandemic and an increase in consumer confidence.
Years Ended December 31, 2023 over 2022 2022 over 2021 (In thousands, except percentages) 2023 2022 2021 $ Change $ Change Revenue: Gaming Casinos & Resorts $ 954,725 $ 907,431 $ 803,940 $ 47,294 $ 103,491 International Interactive 952,921 899,934 239,110 52,987 660,824 North America Interactive 84,395 38,759 10,442 45,636 28,317 Total Gaming revenue 1,992,041 1,846,124 1,053,492 145,917 792,632 Non-gaming Casinos & Resorts 408,566 320,132 228,888 88,434 91,244 International Interactive 20,289 46,508 12,153 (26,219) 34,355 North America Interactive 28,177 42,941 27,910 (14,764) 15,031 Total Non-gaming revenue 457,032 409,581 268,951 47,451 140,630 Total revenue $ 2,449,073 $ 2,255,705 $ 1,322,443 $ 193,368 $ 933,262 Operating costs and expenses: Gaming Casinos & Resorts $ 337,193 $ 313,569 $ 263,751 $ 23,624 $ 49,818 International Interactive 457,206 451,331 132,560 5,875 318,771 North America Interactive 94,538 48,018 10,721 46,520 37,297 Total Gaming expenses 888,937 812,918 407,032 76,019 405,886 Non-gaming Casinos & Resorts 194,612 147,575 110,090 47,037 37,485 International Interactive 11,985 34,205 8,658 (22,220) 25,547 North America Interactive 9,642 14,538 9,299 (4,896) 5,239 Total Non-gaming expenses 216,239 196,318 128,047 19,921 68,271 General and administrative Casinos & Resorts 658,021 510,929 397,064 147,092 113,865 International Interactive 191,358 149,168 43,015 42,190 106,153 North America Interactive 85,203 113,913 46,908 (28,710) 67,005 Other 179,394 51,696 110,959 127,698 (59,263) Total General and administrative $ 1,113,976 $ 825,706 $ 597,946 $ 288,270 $ 227,760 Margins: Gaming expenses as a percentage of Gaming revenue 45 % 44 % 39 % Non-gaming expenses as a percentage of Non-gaming revenue 47 % 48 % 48 % General and administrative as a percentage of Total revenue 45 % 37 % 45 % 45 Year ended December 31, 2023 compared to year ended December 31, 2022 Total revenue Our total revenue for the years ended December 31, 2023 and 2022 consisted of the following (in thousands): 2023 2022 $ Change % Change Gaming $ 1,992,041 $ 1,846,124 $ 145,917 7.9 % Hotel 200,650 153,750 46,900 30.5 % Food and beverage 143,521 115,322 28,199 24.5 % Retail, entertainment and other 112,861 140,509 (27,648) (19.7) % Total revenue $ 2,449,073 $ 2,255,705 $ 193,368 8.6 % Revenue for the year ended December 31, 2023 increased 8.6% compared to the year ended December 31, 2022.
The effective tax rate for the year ended December 31, 2022 was 6.4% compared to 3.7% in 2021.
Provision (benefit) for income taxes Provision for income taxes for the year ended December 31, 2023 was $1.8 million, compared to a benefit for income tax of $28.9 million in 2022. The effective tax rate for the year ended December 31, 2023 was (0.9)% compared to 6.4% in 2022.
Adjusted EBITDA and Adjusted EBITDAR by Segment Consolidated Adjusted EBITDA was $548.5 million for the year ended December 31, 2022, an increase of $218.6 million, or 66.3%, from $329.9 million in 2021. Adjusted EBITDA for the Casinos & Resorts segment for the year ended December 31, 2022 increased $27.9 million, or 8.8%, to $345.6 million from $317.7 million in 2021.
Adjusted EBITDAR for the Casinos & Resorts segment for the year ended December 31, 2023 was $429.0 million, an increase of $30.0 million, or 7.5%, for the year ended December 31, 2023 compared to $398.9 million in 2022.
(3) Other includes the following items: (i) professional fees and other costs incurred to establish the partnership with Sinclair and acquire Bally Interactive, (ii) storm related gains related to insurance recoveries received due to the effects of Hurricane Zeta on the Company’s Hard Rock Biloxi property, (iii) rebranding expenses in connection with Bally’s corporate name change, (iv) business interruption related recoveries, and (v) other individually de minimis expenses.
(10) Other includes the following items: (i) non-routine legal expenses and settlement charges for matters outside the normal course of business, (ii) storm related insurance and business interruption recoveries, (iii) rebranding expenses in connection with Bally’s corporate name change, (iv) professional fees and other costs incurred to establish the partnership with Sinclair and acquire Bally Interactive, and (v) other individually de minimis expenses. 48 Year ended December 31, 2022 compared to year ended December 31, 2021 This information can be found under Part II, Item 7.
Spending on the project is estimated to be approximately $50 million, with a target completion date in the summer of 2023. Centre County, PA - On December 31, 2020, we signed a framework agreement with entities affiliated with an established developer to design, develop, construct and manage a Category 4 licensed casino in Centre County, Pennsylvania.
Centre County, PA - On December 31, 2020, we signed a framework agreement with entities affiliated with an established developer to design, develop, construct and manage a Category 4 licensed casino in Centre County, Pennsylvania. Subject to receipt of regulatory approvals, which remain pending, it will house up to 750 slot machines and 30 table games.
Other Contractual Obligations Sponsorship Commitments - The Company has entered into several sponsorship agreements with various professional sports leagues and teams, allowing the Company use of official league marks for branding and promotions, among other rights. As of December 31, 2022, obligations related to these agreements were $83.3 million, with contracts extending through June 2036.
In addition, land acquisition costs and financing costs, among other types of costs, do not count towards satisfying such minimum expenditure. 52 Other Contractual Obligations Sponsorship Commitments - The Company has entered into several sponsorship agreements with various professional sports leagues and teams, allowing the Company use of official league marks for branding and promotions, among other rights.
The Company completed its annual assessment for goodwill impairment as of October 1, 2022, which resulted in impairment charges to goodwill. Reporting units with goodwill which were identified as having less than a substantial cushion were subject to a sensitivity analysis to determine the potential impairment losses.
Reporting units with goodwill which were identified as having less than a substantial cushion were subject to a sensitivity analysis to determine the potential impairment losses. The carrying value of the International Interactive reporting unit was $2.4 billion as of October 1, 2023 and the estimated fair value exceeded this amount by 7%.
Bally’s Chicago - On June 9, 2022, a wholly-owned indirect subsidiary of the Company, Bally’s Chicago Operating Company, LLC (the “Developer”), signed a host community agreement with the City of Chicago to develop a $1.7 billion destination casino resort, to be named Bally’s Chicago, in downtown Chicago, Illinois.
Bally’s Chicago - On June 9, 2022, a wholly-owned indirect subsidiary of the Company, Bally’s Chicago Operating Company, LLC (the “Developer”), signed a host community agreement with the City of Chicago to develop a destination casino resort, to be named Bally’s Chicago, in downtown Chicago, Illinois that will include approximately 3,400 slot machines, 170 table games, 10 food and beverage venues, 500 hotel rooms, a 65,000 square foot entertainment and event center, 20,000 square feet of exhibition space, 3,300 parking spaces and an outdoor green space.
The selected royalty rate represents the most sensitive input in our estimates and a hypothetical increase of 50 bps in the royalty rates would result in additional impairment of approximately $10.6 million on the assets that do not significantly exceed their carrying values.
The selected royalty rate represents the most sensitive input in our estimates and a hypothetical decrease of 50 basis points in the royalty rates would result in additional impairment of approximately $0.4 million. Additionally, the Company recognized an impairment loss of $76.7 million on three gaming licenses within the Casinos & Resorts segment.
Critical Accounting Estimates The preparation of our consolidated financial statements in accordance with US GAAP requires us to make estimates and apply judgments that affect reported amounts. These estimates and judgements are based on past events and/or expectations of future outcomes. Actual results may differ from our estimates.
The cumulative minimum obligation committed in these agreements is approximately $55.4 million, of which $14.1 million is expected to be paid in 2024, extending through 2028. Critical Accounting Estimates The preparation of our consolidated financial statements in accordance with US GAAP requires us to make estimates and apply judgments that affect reported amounts.
The project also provides the Developer with the exclusive right to operate a temporary casino for up to three years while the permanent casino resort is constructed. The temporary casino is expected to open in the second half of 2023, subject to regulatory approval and other customary conditions.
The project also provides the Company with the exclusive right to operate a temporary casino for up to three years while the permanent casino resort is constructed. The temporary casino commenced operations on September 9, 2023 at the Medinah Temple and includes approximately 800 gaming positions and 3 food and beverage venues.
(2) Includes acquisition costs, integration costs related to our Interactive business, financing related expenses, Bally’s Chicago costs, and restructuring costs. (3) Losses related to a North America Interactive business that Bally’s is marketing as held-for-sale as of December 31, 2022.
(5) Costs related to the decommissioning of the Company’s sports betting platform in favor of outsourcing the platform solution to third parties. (6) Losses related to a North America Interactive business that Bally’s is marketing as held-for-sale as of December 31, 2023.
Depreciation and amortization Depreciation and amortization for the year ended December 31, 2022 was $300.6 million, compared to $144.8 million in 2021 driven by the inclusion of incremental expense from our acquisition of Tropicana Las Vegas and our 2021 Acquisitions, which contributed, in the aggregate, $159.4 million year-over-year.
Depreciation and amortization Depreciation and amortization for the year ended December 31, 2023 was $350.4 million, compared to $300.6 million in 2022. This increase was largely driven by our Tropicana Las Vegas property where we recorded accelerated depreciation on assets as a result of our recently announced impending closure in April 2024.
Operating leases The Company is committed under various operating lease agreements for real estate and property used in operations. Minimum rent payable under operating leases was $1.71 billion as of December 31, 2022, of which $82.7 million is due within the next twelve months.
Minimum rent payable under operating leases was $2.31 billion as of December 31, 2023, of which $138.1 million is due within the next twelve months. Refer to Note 17 “ Leases ” in Item 8 of this Annual Report on Form 10-K for further information.
Investing Activities The decrease in cash used in investing activities was primarily driven by a decrease in cash paid for acquisitions year-over-year, coupled with a $200.0 million advance deposit received in connection with our transaction with GLPI for our Bally’s Tiverton and Hard Rock Biloxi properties, which closed in January 2023.
Investing Activities Net cash used in investing activities for 2023 was driven by capital expenditures and $135.3 million of gaming license fees in connection with the opening of our Bally’s Chicago temporary casino and cash paid for acquisitions in the year, offset by proceeds from our Tiverton and Hard Rock Biloxi sale-leaseback transactions.
General and administrative General and administrative expenses for the year ended December 31, 2022 increased $230.4 million from $544.5 million, in 2021, primarily due to inclusion of expenses from our acquisition of Tropicana Las Vegas and our 2021 Acquisitions which contributed, in the aggregate, $201.7 million.
The inclusion of expenses from our recently opened Bally’s Chicago temporary casino property and the incremental gaming expenses from our Recent Acquisitions also contributed to the increase in both gaming and non-gaming expenses compared to prior year. General and administrative General and administrative expenses for the year ended December 31, 2023 increased $288.3 million from $825.7 million, in 2022.
The growth in 2022 was primarily driven by increases in customer volumes at certain casino properties, partially offset by local regulatory changes, such as smoking bans, adversely impacting the performance of certain other properties. Adjusted EBITDA for the North America Interactive segment for the year ended December 31, 2022 was $(65.7) million compared to $(12.4) million in 2021.
Adjusted EBITDAR loss for the North America Interactive segment for the year ended December 31, 2023 was $55.7 million compared to $65.7 million in 2022.
This decrease was driven by a loss on extinguishment of debt in the prior year of $103.0 million in connection with the termination of our obligations under our prior revolving credit facility and prior term loan facility and the redemption of our 6.75% senior notes due 2027 in connection with our credit facility entered into on October 1, 2021, coupled with a foreign exchange loss of $33.5 million in the prior year, compared to a gain of $0.5 million in 2022.
This increase was driven by increased interest expense on our debt, coupled with an increase in the value of our commercial rights liabilities, and a foreign exchange loss in the current year, compared to a gain in the prior year.
We use Adjusted EBITDA to analyze the performance of our business and it is used as a determining factor for performance based compensation for members of our management team.
Segment Adjusted EBITDAR is Adjusted EBITDA (as defined above) for the Company’s reportable segments, plus rent expense associated with triple net operating leases with GLPI for the real estate assets used in the operation of the Bally’s casinos and the assumption of the lease for real estate and land underlying the operations of the Bally’s Lake Tahoe property. 42 We use consolidated Adjusted EBITDA and segment Adjusted EBITDAR to analyze the performance of our business and they are used as determining factors for performance-based compensation for members of our management team.
Income (loss) from operations Loss from operations was $293.0 million for the year ended December 31, 2022 compared to income from operations of $93.4 million in 2021. This change year-over-year was primarily driven by the impairment charges noted above, partially offset by an overall benefit of $14.7 million from our acquisition of Tropicana Las Vegas and our 2021 Acquisitions.
These accelerated depreciation charges will extend through the first quarter of 2024. Income (loss) from operations Income from operations was $104.0 million for the year ended December 31, 2023 compared to loss from operations of $293.0 million in 2022.