Biggest changeAmounts in millions Q1 Q2 Q3 Q4 YTD Edmonton - CAD 2022 13.6 16.8 17.8 15.8 64.0 2021 1.3 5.1 17.8 13.5 37.7 2020 13.1 3.9 13.5 10.2 40.7 2022/2021 12.3 11.7 — 2.3 26.3 926.4% 230.1% — 16.7% 69.5% 2021/2020 (11.8) 1.2 4.3 3.3 (3.0) (89.9%) 31.0% 32.0% 31.7% (7.3%) Edmonton - USD 2022 10.7 13.2 13.7 11.6 49.2 2021 1.0 4.2 14.2 10.7 30.1 2020 9.8 2.8 10.2 7.8 30.6 2022/2021 9.7 9.0 (0.5) 0.9 19.1 923.5% 216.8% (3.4%) 8.2% 63.4% 2021/2020 (8.8) 1.4 4.0 2.9 (0.5) (89.3%) 46.1% 39.6% 37.0% (1.7%) Amounts in millions Q1 Q2 Q3 Q4 YTD Calgary - CAD 2022 6.7 7.5 8.3 6.6 29.1 2021 1.2 3.1 9.1 7.1 20.5 2020 8.5 2.6 8.6 6.4 26.1 2022/2021 5.5 4.4 (0.8) (0.5) 8.6 449.4% 144.5% (8.3%) (7.5%) 42.0% 2021/2020 (7.3) 0.5 0.5 0.7 (5.6) (85.7%) 19.6% 5.8% 10.7% (21.5%) Calgary - USD 2022 5.3 5.8 6.4 4.9 22.4 2021 1.0 2.5 7.1 5.7 16.3 2020 6.4 1.9 6.4 4.9 19.6 2022/2021 4.3 3.3 (0.7) (0.8) 6.1 447.1% 134.9% (11.5%) (14.2%) 37.1% 2021/2020 (5.4) 0.6 0.7 0.8 (3.3) (84.9%) 33.5% 10.9% 15.1% (16.7%) 38 The results below are presented to illustrate the changes in operating expenses, primarily due to COVID-19, in the Canada segment for the year ended December 31, 2022 compared to the year ended December 31, 2021 and the year ended December 31, 2021 compared to the year ended December 31, 2020, respectively, excluding depreciation and amortization expense, impairment – intangible and tangible assets and gain on sale of casino operations.
Biggest changeFor 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.
The sale proceeds were shared between us and VICI PropCo and we recorded income related to the sale net of related expenses of $0.8 million in gain (loss) on foreign currency transactions, cost recovery income and other on our consolidated statement of earnings (loss) for the year ended December 31, 2021.
The sale proceeds were shared between us and VICI PropCo and we recorded income related to the sale net of related expenses of $0.8 million in gain (loss) on foreign currency transactions, cost recovery income and other on our consolidated statement of (loss) earnings for the year ended December 31, 2021.
Financing Activities 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 $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.
In addition, revenue at our Caruthersville location was negatively impacted by disruptions in operations due to the record low water levels in the Mississippi River that caused us to relocate the casino from the riverboat and barge to a land-based pavilion. During the transition, there were fewer slot machines and table games operating.
In addition, revenue at our Caruthersville location was negatively impacted in 2022 by disruptions in operations due to the record low water levels in the Mississippi River that caused us to relocate the casino from the riverboat and barge to a land-based pavilion. During the transition, there were fewer slot machines and table games operating.
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.
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.
The reader should not place undue reliance on these forward-looking statements for many reasons, including those risks discussed under Item 1A, “Risk Factors,” and elsewhere in this document. See “Cautionary Statement Regarding Forward-Looking Information” that precedes Part I of this report.
The reader should not place undue reliance on these forward-looking statements for many reasons, including those risks discussed under Item 1A, “Risk Factors,” and elsewhere in this report. See “Cautionary Statement Regarding Forward-Looking Information” that precedes Part I of this report.
Our primary source of revenue is from the net proceeds of our gaming machines and tables, with ancillary revenue generated from hotel, restaurant, horse racing (including off-track betting), sports betting, iGaming, bowling and entertainment facilities that are in most instances a part of the casinos.
Our primary source of revenue is from the net proceeds of our gaming machines and tables, with ancillary revenue generated from hotel, restaurant, horse racing (including off-track betting), sports betting, iGaming and entertainment facilities that are in most instances a part of the casinos.
Please refer also to the consolidated statements of cash flows in the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report and to management’s discussion of the results of operations above in this Item 7 for a discussion of earnings (loss) from operations.
Please refer also to the consolidated statements of cash flows in the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report and to management’s discussion of the results of operations above in this Item 7 for a discussion of earnings from operations.
If our assumptions change and it is determined that we will be able to realize tax benefits related to these deferred tax assets, we will realize a reduction in income tax expense in the year such valuation allowances are reversed.
If our assumptions change and it is determined that we will be able to realize tax benefits related to these foreign deferred tax assets, we will realize a reduction in income tax expense in the year such valuation allowances are reversed.
Interest expense Interest expense is 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 with VICI PropCo, our CPL and CRM borrowings, our capital lease agreements and interest expense related to the CDR land lease.
For the quantitative goodwill impairment test, the current fair value of each reporting unit with goodwill balances is estimated using a combination of (i) the income approach using the discounted cash flow method for projected revenue, EBITDA and working capital, (ii) the market approach observing the price at which comparable companies or shares of comparable companies are bought or sold, and (iii) fair value measurements using either quoted market price or an estimate of fair value using a present value technique.
For the quantitative goodwill impairment test, the current fair value of each reporting unit with goodwill balances is estimated using a combination of (i) the income approach using the discounted cash flow method for projected revenue, EBITDAR and working capital, (ii) the market approach observing the price at which comparable companies or shares of comparable companies are bought or sold, and (iii) fair value measurements using either quoted market price or an estimate of fair value using a present value technique.
As of December 31, 2022, 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, 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, 2022, 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, 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.
When necessary and available, we supplement the cash flows generated by our operations with funds provided by bank borrowings or other debt or equity financing activities. As of December 31, 2022, we had $30.0 million available on our Revolving Facility.
When necessary and available, we supplement the cash flows generated by our operations with funds provided by bank borrowings or other debt or equity financing activities. As of December 31, 2023, we had $30.0 million available on our Revolving Facility.
The decrease in gaming revenue was due to the positive impact of the stimulus payments in 2021 and decreases in the second half of 2022 due to lower customer volumes believed to be from economic and inflationary factors and decreased table game offerings due to staffing issues.
The decreased gaming revenue in Missouri was due to the positive impact of the stimulus payments in 2021 and decreases in the second half of 2022 due to lower customer volumes believed to be from economic and inflationary factors and decreased table game offerings due to staffing issues.
Management believes that presenting Adjusted EBITDA to investors provides them with information used by management for financial and operational decision making in order to understand the Company’s operating performance and evaluate the methodology used by management to evaluate and measure such performance.
Management believes that presenting Adjusted EBITDAR to investors provides them with information used by management for financial and operational decision-making in order to understand the Company’s operating performance and evaluate the methodology used by management to evaluate and measure such performance.
We drew the $350.0 million under the Goldman Term Loan on April 1, 2022 and used the proceeds as well as approximately $29.3 million of cash on hand to fund the PropCo Acquisition, repay the $166.2 million outstanding on the Macquarie Credit Agreement, fund $100.0 million of Acquisition Escrow for the Nugget Acquisition and for related fees and expenses.
We drew the $350.0 million under the Goldman Term Loan on April 1, 2022 and used the proceeds as well as approximately $29.3 million of cash on hand to fund the Smooth Bourbon Acquisition, repay the $166.2 million outstanding on the Macquarie Credit Agreement, fund $100.0 million of Acquisition Escrow for the Nugget Acquisition and for related fees and expenses.
Tax Act During 2018, the Company completed its accounting of the one-time transition tax on undistributed and previously untaxed post-1986 foreign earnings and profits imposed by the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act permits a company to pay the one-time transition tax over eight years on an interest free basis.
Tax Act During 2018, we completed our accounting of the one-time transition tax on undistributed and previously untaxed post-1986 foreign earnings and profits imposed by the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act permits a company to pay the one-time transition tax over eight years on an interest free basis.
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 $9.9 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 $11.4 million in foreign jurisdictions has been provided in recognition of these risks.
The remaining cash payments due related to the transition tax total $0.9 million and are expected to be paid $0.2 million in 2023, $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 $0.7 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.
Property and Equipment – We have significant capital invested in our property and equipment, which represented approximately 56% of our total assets as of December 31, 2022. 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 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.
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 and have not seen a material impact to our operating results.
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.
For the definition and reconciliation of Net Debt to the most directly comparable GAAP measure, see “Non-GAAP Measures – Net Debt” above in this Item 7.
For the definition and reconciliation of Net Debt to the most directly comparable US GAAP measure, see “Non-GAAP Measures Definitions and Calculations – Net Debt” above in this Item 7.
This adjustment reduced the contingent liability by PLN 1.8 million ($0.5 million) and PLN 2.8 million ($0.7 million) for the years ended December 31, 2021 and 2020, respectively. In addition, the Polish IRS reimbursed CPL PLN 1.8 million ($0.4 million) and PLN 0.8 million ($0.2 million) for the years ended December 31, 2022 and 2021, respectively.
This adjustment reduced the contingent liability by PLN 1.8 million ($0.5 million) for the 40 year ended December 31, 2021. In addition, the Polish IRS reimbursed CPL PLN 1.8 million ($0.4 million) and PLN 0.8 million ($0.2 million) for the years ended December 31, 2022 and 2021, respectively.
During the year ended December 31, 2022, we recognized 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%), compared to income tax expense of $6.4 million on pre-tax income of $28.1 million, representing an effective income tax rate of 22.6%, and income tax expense of $4.8 million on pre-tax loss of ($43.3) million, representing an effective income tax rate of 11.2% for the years ended December 31, 2021 and 2020, 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.
Gain (loss) on foreign currency transactions, cost recovery income and other Cost recovery income of $1.9 million, $0.7 million and $0.2 million was received by CDR for the years ended December 31, 2022, 2021 and 2020, respectively, related to infrastructure built during the development of the Century Downs REC project.
Gain on foreign currency transactions, cost recovery income and other Cost recovery income of $3.5 million, $1.9 million and $0.7 million was received by CDR for the years ended December 31, 2023, 2022 and 2021, respectively, related to infrastructure built during the development of the Century Downs REC project.
We have a shelf registration statement with the SEC that became effective in July 2020 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 2023.
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.
Terminated Projects As detailed further in Item 1, “Business – 2022 Business Developments”, we sold the casino operations of Century Casino Calgary as well as the land and building in which we operated Century Sports.
Terminated Projects As detailed further in Item 1, “Business – Business Developments – Terminated Projects”, we sold the casino operations of Century Casino Calgary as well as the land and building in which we operated Century Sports.
Non-GAAP Measures – Adjusted EBITDA We define Adjusted EBITDA as net earnings (loss) attributable to Century Casinos, Inc. shareholders before interest expense (income), net, 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, 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.
Net Debt is not considered a liquidity measure recognized under US GAAP. Management believes that Net Debt is a valuable measure of our overall financial situation. Net Debt provides investors with an indication of our ability to pay off all of our long-term debt if it becomes due simultaneously. The reconciliation of Net Debt is presented below.
Management believes that Net Debt is a valuable measure of our overall financial situation. Net Debt provides investors with an indication of our ability to pay off all of our long-term debt if it becomes due simultaneously. The reconciliation of Net Debt is presented below.
Following is a breakout of operating costs and expenses by segment for the year ended December 31, 2022 compared to the year ended December 31, 2021 and for the year ended December 31, 2021 compared to the year ended December 31, 2020. United States increased by $1.4 million, or 0.7%, and by $6.7 million, or 3.4%. Canada increased by $18.2 million, or 43.5%, and by $1.0 million, or 2.5%. Poland increased by $22.3 million, or 38.0%, and by $1.6 million, or 2.8%. Corporate Other increased by $4.2 million, or 32.2%, and by $6.2 million, or 90.3%.
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%.
For the year ended December 31, 2021 Amounts in thousands United States Canada Poland Corporate and Other Total Net earnings (loss) attributable to Century Casinos, Inc. shareholders $ 49,628 $ 1,124 $ 440 $ (30,570) $ 20,622 Interest expense (income), net (1) 28,229 1,796 (477) 13,110 42,658 Income taxes — 1,256 257 4,858 6,371 Depreciation and amortization 18,398 4,904 3,028 432 26,762 Net earnings attributable to non-controlling interests — 932 224 — 1,156 Non-cash stock-based compensation — — — 2,652 2,652 Gain on foreign currency transactions, cost recovery income and other (2) (836) (545) (887) (418) (2,686) Loss (gain) on disposition of fixed assets 341 43 44 (37) 391 Adjusted EBITDA $ 95,760 $ 9,510 $ 2,629 $ (9,973) $ 97,926 (1) Expense of $28.2 million related to our Master Lease is included in interest expense (income), net in the United States segment.
For the year ended December 31, 2021 Amounts in thousands United States Canada Poland Corporate and Other Total Net earnings (loss) attributable to Century Casinos, Inc. shareholders $ 49,628 $ 1,124 $ 440 $ (30,570) $ 20,622 Interest expense (income), net (1) 28,229 1,796 (477) 13,110 42,658 Income tax expense — 1,256 257 4,858 6,371 Depreciation and amortization 18,398 4,904 3,028 432 26,762 Net earnings attributable to non-controlling interests — 932 224 — 1,156 Non-cash stock-based compensation — — — 2,652 2,652 Gain on foreign currency transactions, cost recovery income and other (2) (836) (545) (887) (418) (2,686) Loss (gain) on disposition of fixed assets 341 43 44 (37) 391 Adjusted EBITDAR $ 95,760 $ 9,510 $ 2,629 $ (9,973) $ 97,926 (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.
CEWS and CERS reduced operating expenses by CAD 3.1 million ($2.5 million based on the average exchange rate for the year ended December 31, 2021) and by CAD 1.6 million ($1.3 million based on the average exchange rate for the year ended December 31, 2021), respectively, for the year ended December 31, 2021.
CEWS and CERS reduced operating expenses by CAD 3.1 million ($2.5 million) and by CAD 1.6 million ($1.3 million), respectively, for the year ended December 31, 2021.
In 2020, we closed Century Casino Bath. 27 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 2022 2021 2020 2022/2021 2021/2020 Canadian dollar (CAD) 1.3011 1.2537 1.3412 (3.8%) 6.5% Euros (EUR) 0.9506 0.8456 0.8776 (12.4%) 3.6% Polish zloty (PLN) 4.4559 3.8608 3.8989 (15.4%) 1.0% British pound (GBP) N/A 0.7270 0.7798 N/A 6.8% Source: 2022 Xe Currency Converter, 2021 and 2020 Pacific Exchange Rate Service We recognize in our statement of earnings (loss), 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 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.
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 taxes (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 EBITDA $ 80,297 $ 18,396 $ 11,874 $ (7,227) $ 103,340 (1) Expense of $28.5 million related to our Master Lease is included in interest expense (income), net in the United States segment.
(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.
We wrote off approximately $7.3 million of deferred financing costs to interest expense in the year ended December 31, 2022 in connection with the prepayment of the Macquarie Term Loan.
We wrote off approximately $7.3 million of deferred financing costs to interest expense in the second quarter of 2022 in connection with the prepayment of the Macquarie Term Loan.
The transition was completed in December 2022 and we believe that there will not be a material impact to operations in this temporary location while we are constructing the new land-based casino.
The transition was completed in December 2022 and to date there has not been a material impact to operations in this temporary location while we are constructing the new land-based casino.
Following is a breakout of net operating revenue by segment for the year ended December 31, 2022 compared to the year ended December 31, 2021 and for the year ended December 31, 2021 compared to the year ended December 31, 2020. United States decreased by ($14.7) million, or (5.2%), and increased by $84.9 million, or 42.8%. Canada increased by $25.1 million, or 54.2%, and decreased by ($3.8) million, or (7.6%). Poland increased by $31.9 million, or 54.9%, and by $4.0 million, or 7.3%. Corporate Other decreased by ($0.4) million, or (63.7%), and by ($0.8) million, or (59.9%). 29 Operating costs and expenses increased by $46.2 million, or 14.4%, and by $15.6 million, or 5.1%, for the year ended December 31, 2022 compared to the year ended December 31, 2021 and for the year ended December 31, 2021 compared to the year ended December 31, 2020, respectively.
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.
Earnings from operations decreased by ($0.9) million, or (1.3%), and increased by $68.6 million, or 54051.2%, for the year ended December 31, 2022 compared to the year ended December 31, 2021 and for the year ended December 31, 2021 compared to the year ended December 31, 2020, respectively.
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.
Following is a breakout of earnings (loss) from operations by segment for the year ended December 31, 2022 compared to the year ended December 31, 2021 and for the year ended December 31, 2021 compared to the year ended December 31, 2020. United States decreased by ($16.1) million, or (21.0%), and increased by $78.2 million, or 6566.9%. Canada increased by $6.9 million, or 152.8%, and decreased by ($4.8) million, or (51.5%). Poland increased by $9.6 million, or 2177.9%, and by $2.3 million, or 84.1%. Corporate Other decreased by ($1.3) million, or (10.7%), and by ($7.1) million, or (128.9%).
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%).
Additional Gaming Projects We currently are exploring 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.
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.
Operating Expense Highlights Years ended December 31, 2022 and 2021 General and administrative expenses increased by $4.3 million, or 33.7%, due primarily to increased payroll and stock compensation expense during the year ended December 31, 2022 as well as $3.1 million in acquisition costs related to the pending Nugget Acquisition and Rocky Gap Acquisition.
Operating costs and expenses increased by $4.2 million, or 32.2%, due primarily to increased payroll and stock compensation expense during the year ended December 31, 2022 as well as $3.1 million in acquisition costs related to the Nugget Acquisition and Rocky Gap Acquisition.
We will continue to monitor our liquidity and make reductions to marketing and operating expenditures, where possible, if future government mandates or closures due to COVID-19 or other health-related issues are required that would have an adverse impact on us.
If future government mandates or closures are required that would have an adverse impact on us, we will monitor our liquidity and make reductions to marketing and operating expenditures, where possible, similar to our response to COVID-19 in 2021.
See “Discussion of Results” below for a discussion of the impact of the closures in each operating segment. The duration and impact of the COVID-19 pandemic otherwise remains uncertain. We cannot predict the negative impacts that COVID-19 will have on our consumer demand, workforce, suppliers, contractors and other partners and whether future closures will be required.
See “Discussion of Results” below for a discussion of the impact of the 2021 closures in each impacted reportable segment . We cannot predict the negative impacts that additional variants of COVID-19 may have on our consumer demand, workforce, suppliers, contractors and other partners and whether future closures will be required.
We recorded a loss on the sale of the land and building of CAD 2.7 million ($2.2 million based on the average exchange rate for the month ended February 28, 2022). Corporate and Other We began operating CCB in May 2018.
We recorded a loss on the sale of the land and building of CAD 2.7 million ($2.2 million based on the average exchange rate for the month ended February 28, 2022).
On February 28, 2023, the AGLC approved a temporary increase from the current 15% of slot machines net sales retained by casinos to 17% effective from April 1, 2023 through March 31, 2025. The increase in slot machine net sales is expected to have a positive impact on net operating revenue and results of operations at our Canadian properties.
In February 2023, the AGLC approved a temporary increase from 15% of slot machine net sales retained by casinos to 17% effective from April 1, 2023 through March 31, 2025. The increase in the slot machine net sales retention percentage had a positive impact on net operating revenue and results of operations at our Canadian properties during this time period.
Our casino licenses related to CPL, our Mountaineer trademark and our player’s club lists are finite-lived intangible assets and are amortized over their respective useful lives. Finite-lived intangibles are evaluated for impairment annually or more frequently if necessary. There were no impairment charges recorded for the finite-lived intangible assets for the periods presented in this report.
Our finite-lived intangible assets are amortized over their respective useful lives. Finite-lived intangibles are evaluated for impairment annually or more frequently if necessary. There were no impairment charges recorded for the finite-lived intangible assets for the periods presented in this report.
Not all of the aforementioned items occur in each reporting period, but have been included in the definition based on historical activity. These adjustments have no effect on the consolidated results as reported under US generally accepted accounting principles (“US GAAP”). Adjusted EBITDA is not considered a measure of performance recognized under US GAAP.
Not all of the aforementioned items occur in each reporting period, but have been included in the definition based on historical activity. These adjustments have no effect on the consolidated results as reported under US generally accepted accounting principles (“US GAAP”). The Master Lease is accounted for as a financing obligation.
Expense related to the Master Lease is included in the interest expense (income), net line item. Intercompany transactions consisting primarily of management and royalty fees and interest, along with their related tax effects, are excluded from the presentation of net earnings (loss) attributable to Century Casinos, Inc. shareholders and Adjusted EBITDA reported for each segment.
Intercompany transactions consisting primarily of management and royalty fees and interest, along with their related tax effects, are excluded from the presentation of net earnings (loss) attributable to Century Casinos, Inc. shareholders and Adjusted EBITDAR reported for each reportable segment.
If actual market conditions are less favorable than those projected, or if events occur or circumstances change that could reduce the fair value of our goodwill of intangible assets below the carrying value, we will recognize an impairment for the amount by which the carrying value exceeds the reporting unit’s fair value, which may be material. 49 Our reporting units with goodwill balances as of December 31, 2022 are included within Canada and Poland reportable segments.
If actual market conditions are less favorable than those projected, or if events occur or circumstances change that could reduce the fair value of our goodwill of intangible assets below the carrying value, we will recognize an impairment for the amount by which the carrying value exceeds the reporting unit’s fair value, which may be material.
Construction began in September 2022 and is expected to be completed in the first half of 2024. We estimate this project will cost approximately $30.5 million. W e plan to fund the project with cash on hand . As of December 31, 2022, we have spent approximately $2.8 million on this project.
Construction began in September 2022 and is expected to be completed in April 2024. We estimate this project will cost approximately $30.5 million. We are funding the project with cash on hand. As of December 31, 2023, we have spent approximately $22.8 million on this project.
Investing Activities 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 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. 45 Net cash used in investing activities for the year ended December 31, 2021 consisted of $0.4 million for slot machine purchases, $0.2 million in energy efficiency upgrades, and $0.4 million in gaming floor upgrades at our West Virginia property; $1.3 million for slot machine purchases, $0.4 million in other gaming equipment, $0.4 million in surveillance equipment, $0.6 million in a restaurant remodel, $0.6 million in a hotel remodel, and $0.9 million related to our hotel and land-based casino project at our Missouri properties; $0.1 million in building and improvements, $0.1 million for slot machine purchases and $0.2 million in server upgrades at our Colorado properties; $0.6 million to build employee housing in Cripple Creek; $0.3 million for recreational vehicle stalls at Century Mile and $3.5 million in other fixed asset additions at our properties and $0.1 million in working capital adjustments paid to the buyer of Century Casino Calgary, offset by less than $0.1 million in proceeds from the Century Casino Calgary sale earn out and less than $0.1 million in proceeds from the sale of fixed 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, $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.
From September 2021 to early February 2022, we required patrons to provide proof of vaccination, a negative rapid test result or an original medical exception letter for entry in order to comply with a government mandate. In accordance with a government mandate, all patrons and employees were required to wear masks while indoors.
COVID-19 (Canada) – Through early February 2022 we required customers to provide proof of vaccination, a negative rapid test result or an original medical exemption letter for entry to comply with a government mandate. In accordance with a government mandate, all customers and employees were required to wear masks while indoors through early March 2022.
Results in US dollars were impacted by a (3.8%) exchange rate decrease and 6.5% exchange rate increase in the average rates between the US dollar and the Canadian dollar for the year ended December 31, 2022 compared to the year ended December 31, 2021 and the year ended December 31, 2021 compared to the year ended December 31, 2020, respectively.
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.
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 $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.
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 2022 2021 2020 Net cash provided by operating activities $ 37,397 $ 59,190 $ 9,005 Net cash used in investing activities (103,140) (9,992) (5,287) Net cash provided by (used in) financing activities 161,162 (4,713) 3,129 Cash, cash equivalents and restricted cash (1) $ 202,131 $ 108,041 $ 63,677 Working capital (2) $ 162,606 $ 80,247 $ 34,459 (1) Cash, cash equivalents and restricted cash as of December 31, 2022 includes $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 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.
Net operating revenue increased by $42.0 million, or 10.8%, and by $84.2 million, or 27.7%, for the year ended December 31, 2022 compared to the year ended December 31, 2021 and for the year ended December 31, 2021 compared to the year ended December 31, 2020, respectively.
Summary of Changes by Reportable Segment Net operating revenue increased by $119.7 million, or 27.8%, and by $42.0 million, or 10.8%, 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.
Borrowings and Repayments of Long-Term Debt and Lease Agreements As of December 31, 2022, our total debt under bank borrowings and other agreements net of $16.8 million related to deferred financing costs was $349.6 million, of which $344.3 million was long-term debt and $5.3 million was the current portion of long-term debt.
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.
Polish Airports owns the remaining 33.3% in CPL. We account for and report the 33.3% Polish Airports ownership interest as a non-controlling financial interest.
Polish Airports owns the remaining 33.3% in CPL. We account for and report the 33.3% Polish Airports ownership interest as a non-controlling financial interest. CPL has been in operation since 1989 and owns and operates casinos throughout Poland.
Net earnings decreased by ($12.6) million, or (61.3%), and increased by $68.6 million, or 143.0%, for the year ended December 31, 2022 compared to the year ended December 31, 2021 and for the year ended December 31, 2021 compared to the year ended December 31, 2020, respectively.
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.
We use the cash flows that we generate to maintain operations, fund reinvestment in existing properties for both refurbishment and expansion projects, repay third party debt, and pursue additional growth via new development and acquisition opportunities.
LIQUIDITY AND CAPITAL RESOURCES Our business is capital intensive, and we rely heavily on the ability of our casinos to generate operating cash flow. We use the cash flows that we generate to maintain operations, fund reinvestment in existing properties for both refurbishment and expansion projects, repay third party debt, and pursue additional growth via new development and acquisition opportunities.
(2) Working capital is defined as current assets minus current liabilities and includes the $100.2 million related to the Acquisition Escrow. Operating Activities Our cash flows from operations have historically been positive and sufficient to fund ordinary operations.
(2) Working capital is defined as current assets minus current liabilities. Working capital as of December 31, 2022 included the $100.2 million related to the Acquisition Escrow. Operating Activities Our cash flows from operations have historically been positive and sufficient to fund ordinary operations. Cash flows from operations decreased in the years presented primarily because of increased interest payments.
If necessary, we may seek to obtain further term loans, mortgages or lines of credit with commercial banks; sell and leaseback property at our casinos in which we own the land and buildings; or other debt or equity financings to supplement our working capital and investing requirements.
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.
For further discussion of our effective income tax rates and an analysis of our effective income tax rate compared to the US federal statutory income tax rate, see Note 13 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report. 44 LIQUIDITY AND CAPITAL RESOURCES Our business is capital intensive, and we rely heavily on the ability of our casinos to generate operating cash flow.
For further discussion of our effective income tax rates and an analysis of our effective income tax rate compared to the US federal statutory income tax rate, see Note 13 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report.
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.
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.
Amounts in thousands December 31, 2022 December 31, 2021 Total long-term debt, including current portion $ 349,580 $ 181,484 Deferred financing costs 16,844 7,695 Total principal $ 366,424 $ 189,179 Less: Cash and cash equivalents $ 101,785 $ 107,821 Net Debt $ 264,639 $ 81,358 32 REPORTABLE SEGMENTS The following discussion provides further detail of consolidated results by reportable segment.
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.
Inflation – We have seen operating expenses, such as utilities, maintenance costs and food and beverage costs, increase at our properties but the increases have not been material to date. Staffing – We have experienced difficulties attracting and retaining staff at some locations in the US and Canada.
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.
See “Corporate and Other” below for additional information on the closures. Deferred Financing – We wrote-off approximately $7.3 million of deferred financing costs to interest expense in the second quarter of 2022 in connection with the prepayment of the $170.0 million term loan (the “Macquarie Term Loan”) issued under 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”).
A reconciliation of net loss attributable to Century Casinos, Inc. shareholders to Adjusted EBITDA can be found in the “Non-GAAP Measures – Adjusted EBITDA” discussion above in this Item 7. 43 Non-Operating Income (Expense) Non-operating income (expense) for the years ended December 31, 2022, 2021 and 2020 was as follows: For the year ended December 31, 2022/2021 2021/2020 Amounts in thousands 2022 2021 2020 $ Change % Change $ Change % Change Interest Income $ 851 $ 174 $ 6 $ 677 389.1% $ 168 2800.0% Interest Expense (65,831) (42,832) (43,104) 22,999 53.7% (272) (0.6%) Gain (Loss) on Foreign Currency Transactions, Cost Recovery Income and Other 3,378 2,289 (63) 1,089 47.6% 2,352 3733.3% Non-Operating (Expense) $ (61,602) $ (40,369) $ (43,161) $ (21,233) (52.6%) $ 2,792 6.5% Interest income Interest income is related to interest earned on our cash reserves and, for 2022, the Acquisition Escrow.
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.
We are constructing a new land-based casino with a small hotel adjacent to and connected with the existing building in Caruthersville. Construction began in December 2022 with completion expected in late 2024. We estimate this project will cost $51.9 million. T his project is being financed through VICI PropCo .
Construction Projects and Capital Expenditures We are constructing a new land-based casino with a small hotel adjacent to and connected with the existing pavilion building at Century Casino Caruthersville. Construction began in December 2022 with completion expected in the fourth quarter of 2024. We estimate this project will cost $51.9 million.
Operating costs and expenses decreased due to decreased gaming-related expenses offset by minimum wage increases in Missouri and expenses at Caruthersville related to low water levels in the Mississippi River beginning in August 2022.
Operating costs and expenses decreased due to decreased gaming-related expenses offset by minimum wage increases in Missouri and expenses at Caruthersville related to low water levels in the Mississippi River beginning in August 2022. 34 A breakdown of pari-mutuel, sports betting and iGaming revenue by operating segment is provided below.
The reporting units except for Century Downs Racetrack and Casino and Casinos Poland are owned, operated and managed through wholly-owned subsidiaries. Our ownership and operation of Century Downs Racetrack and Casino and Casinos Poland are discussed below.
The reporting units, except for Century Downs Racetrack and Casino and Casinos Poland, are owned, operated and managed through wholly-owned subsidiaries. Our ownership and operation of Century Downs Racetrack and Casino and Casinos Poland are discussed below. The table below provides information about the aggregation of our operating segments and reporting units into reportable segments as of December 31, 2023.
Shareholders 5,811 440 (1,373) 5,371 1220.7% 1,813 132.0% Adjusted EBITDA $ 11,874 $ 2,629 $ 344 $ 9,245 351.7% $ 2,285 664.2% In Poland, casino gaming licenses are granted for a term of six years. These licenses are not renewable.
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.
We estimate that, for the years ended December 31, 2021 and 2020, net operating revenue was adversely impacted by approximately $35.9 million and $100.5 million, respectively, and Adjusted EBITDA was adversely impacted by approximately $13.1 million and $36.0 million, respectively, due to the closures.
COVID Closures (2021) – We estimate that for the year ended December 31, 2021 net operating revenue was adversely impacted by approximately $35.9 million and Adjusted EBITDAR was adversely impacted by approximately $13.1 million due to the closures in Canada and Poland during the year.
Cash flows from operations decreased in the year ended December 31, 2022 compared to the year ended December 31, 2021 because of increased interest payments. We entered into the Goldman Credit Agreement on April 1, 2022 in connection with the Nugget Acquisition, and the principal amount of our debt increased by $183.8 million.
We entered into the Goldman Credit Agreement on April 1, 2022 in connection with the Nugget Acquisition, and the principal amount of our debt increased by $183.8 million. Trends in our operating cash flows tend to follow trends in earnings from operations, excluding non-cash charges.
We continued closures of our showroom and hotel at CRA. These closures and the COVID-19 restrictions on restaurants and hotels through the third quarter of 2021 negatively impacted food and beverage revenue at our casinos.
In accordance with a government mandate, all patrons and employees were required to wear masks while indoors. We continued closures of our showroom and hotel at CRA. These closures and the COVID-19 restrictions on restaurants and hotels through the third quarter of 2021 negatively impacted food and beverage revenue at our casinos.
Poland For the year ended December 31, 2022/2021 2021/2020 Amounts in thousands 2022 2021 2020 $ Change % Change $ Change % Change Gaming $ 88,959 $ 56,724 $ 53,228 $ 32,235 56.8% $ 3,496 6.6% Food and Beverage 843 421 462 422 100.2% (41) (8.9%) Other Revenue 367 1,081 581 (714) (66.0%) 500 86.1% Net Operating Revenue 90,169 58,226 54,271 31,943 54.9% 3,955 7.3% Gaming Expenses (56,025) (35,963) (34,700) 20,062 55.8% 1,263 3.6% Food and Beverage Expenses (3,113) (2,018) (2,037) 1,095 54.3% (19) (0.9%) General and Administrative Expenses (19,220) (17,660) (17,193) 1,560 8.8% 467 2.7% Depreciation and Amortization (2,606) (3,028) (3,124) (422) (13.9%) (96) (3.1%) Total Operating Costs and Expenses (80,964) (58,669) (57,054) 22,295 38.0% 1,615 2.8% Earnings (Loss) from Operations 9,205 (443) (2,783) 9,648 2177.9% 2,340 84.1% Income Tax (Expense) Benefit (2,326) (257) 518 2,069 805.1% 775 149.6% Net (Earnings) Loss Attributable to Non-controlling Interests (2,907) (224) 687 2,683 1197.8% 911 132.6% Net Earnings (Loss) Attributable to Century Casinos, Inc.
Poland For the year ended December 31, 2023/2022 2022/2021 Amounts in thousands 2023 2022 2021 $ Change % Change $ Change % Change Gaming $ 92,957 $ 88,959 $ 56,724 $ 3,998 4.5% $ 32,235 56.8% Food and Beverage 927 843 421 84 10.0% 422 100.2% Other Revenue 221 367 1,081 (146) (39.8%) (714) (66.0%) Net Operating Revenue 94,105 90,169 58,226 3,936 4.4% 31,943 54.9% Gaming Expenses (60,595) (56,025) (35,963) 4,570 8.2% 20,062 55.8% Food and Beverage Expenses (3,695) (3,113) (2,018) 582 18.7% 1,095 54.3% General and Administrative Expenses (21,784) (19,220) (17,660) 2,564 13.3% 1,560 8.8% Depreciation and Amortization (2,482) (2,606) (3,028) (124) (4.8%) (422) (13.9%) Total Operating Costs and Expenses (88,556) (80,964) (58,669) 7,592 9.4% 22,295 38.0% Earnings (Loss) from Operations 5,549 9,205 (443) (3,656) (39.7%) 9,648 2177.9% Income Tax Expense (1,534) (2,326) (257) (792) (34.0%) 2,069 805.1% Net Earnings Attributable to Non-controlling Interests (1,724) (2,907) (224) (1,183) (40.7%) 2,683 1197.8% Net Earnings Attributable to Century Casinos, Inc.
Valuation Allowance – We released a $10.2 million US valuation allowance, which contributed to an income tax benefit of $7.7 million for the year ended December 31, 2022.
Valuation Allowance – We released a $10.2 million US valuation allowance against deferred tax assets, resulting in an income tax benefit of $7.7 million for the year ended December 31, 2022 in the Corporate and Other reportable segment.
Results in US dollars were impacted by a (15.4%) exchange rate decrease and 1.0% exchange rate increase in the average rates between the US dollar and the Polish zloty for the year ended December 31, 2022 compared to the year ended December 31, 2021 and the year ended December 31, 2021 compared to the year ended December 31, 2020, respectively. 40 The table below provides the closure and reopen dates for casinos in Poland due to COVID-19.
Closure Date Reopen Date December 29, 2020 February 12, 2021 March 20, 2021 May 28, 2021 Results in US dollars were impacted by a 5.7% exchange rate increase and (15.4%) exchange rate decrease in the average rates between the US dollar and the Polish zloty 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. 37 The tables below provide results for the Poland reportable segment.
DISCUSSION OF RESULTS Years ended December 31, 2022, 2021 and 2020 Century Casinos, Inc. and Subsidiaries For the year ended December 31, 2022/2021 2021/2020 Amounts in thousands 2022 2021 2020 $ Change % Change $ Change % Change Gaming Revenue $ 365,986 $ 331,877 $ 253,281 $ 34,109 10.3% $ 78,596 31.0% Pari-mutuel, Sports Betting and iGaming Revenue 19,607 18,848 17,660 759 4.0% 1,188 6.7% Hotel Revenue 9,628 8,286 5,910 1,342 16.2% 2,376 40.2% Food and Beverage Revenue 24,097 17,788 16,194 6,309 35.5% 1,594 9.8% Other Revenue 11,211 11,707 11,223 (496) (4.2%) 484 4.3% Net Operating Revenue 430,529 388,506 304,268 42,023 10.8% 84,238 27.7% Gaming Expenses (183,841) (161,119) (131,563) 22,722 14.1% 29,556 22.5% Pari-mutuel, Sports Betting and iGaming Expenses (22,149) (19,735) (19,301) 2,414 12.2% 434 2.2% Hotel Expenses (2,815) (2,360) (2,125) 455 19.3% 235 11.1% Food and Beverage Expenses (22,631) (16,523) (15,962) 6,108 37.0% 561 3.5% General and Administrative Expenses (105,467) (93,489) (80,246) 11,978 12.8% 13,243 16.5% Depreciation and Amortization (27,109) (26,762) (26,534) 347 1.3% 228 0.9% Impairment - Intangible and Tangible Assets — — (35,121) — — (35,121) (100.0%) Gain on Sale of Casino Operations — — 6,457 — — (6,457) (100.0%) (Loss) on Sale of Assets (2,154) — — (2,154) (100.0%) — — Total Operating Costs and Expenses (366,166) (319,988) (304,395) 46,178 14.4% 15,593 5.1% Earnings from Equity Investment 3,249 — — 3,249 100.0% — — Earnings (Loss) from Operations 67,612 68,518 (127) (906) (1.3%) 68,645 54051.2% Income Tax Benefit (Expense) 7,660 (6,371) (4,848) (14,031) (220.2%) 1,523 31.4% Net (Earnings) Loss Attributable to Non-controlling Interests (5,694) (1,156) 134 4,538 392.6% 1,290 962.7% Net Earnings (Loss) Attributable to Century Casinos, Inc.
DISCUSSION 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.