Biggest changeWe define “Adjusted EBITDA” as earnings before interest and other non-operating income (expense), income taxes, depreciation and amortization, impairment of assets, severance expenses, preopening and related expenses, preopening and related expenses, gain or loss on disposal of assets and businesses, share-based compensation expenses, non-cash lease expense, and other non-cash charges that are deemed to be not indicative of our core operating results, calculated before corporate overhead (which is not allocated to each reportable segment). 28 The following table presents our total revenues and Adjusted EBITDA by reportable segment and a reconciliation of net income to Adjusted EBITDA: Year Ended December 31, (In thousands) 2023 2022 2021 Revenues Nevada Casino Resorts $ 413,058 $ 406,950 $ 389,712 Nevada Locals Casinos 157,435 157,514 159,855 Maryland Casino Resort (1) 43,456 78,010 78,155 Nevada Taverns 109,215 109,965 110,170 Distributed Gaming (2) 320,680 365,472 357,414 Corporate and other 9,305 3,808 1,237 Total Revenues $ 1,053,149 $ 1,121,719 $ 1,096,543 Adjusted EBITDA Nevada Casino Resorts $ 120,256 $ 135,104 $ 149,077 Nevada Locals Casinos 73,846 75,848 80,005 Maryland Casino Resort (1) 12,652 25,383 26,697 Nevada Taverns 32,682 37,610 39,762 Distributed Gaming (2) 34,545 44,021 47,514 Corporate and other (51,459) (50,886) (51,337) Total Adjusted EBITDA $ 222,522 $ 267,080 $ 291,718 Net income $ 255,756 $ 82,346 $ 161,776 Adjustments Other non-operating income — — (60,000) Depreciation and amortization 88,933 100,123 106,692 Non-cash lease expense (15) 165 762 Share-based compensation 13,476 13,433 14,401 (Gain) loss on disposal of assets (228) 934 1,260 Gain on sale of businesses (303,179) — — Loss on debt extinguishment and modification 1,734 1,590 975 Preopening and related expenses (3) 760 161 246 Severance expenses 149 378 228 Impairment of assets 12,072 — — Other, net 11,342 3,939 2,089 Interest expense, net 65,515 63,490 62,853 Change in fair value of derivative — — — Income tax provision 76,207 521 436 Adjusted EBITDA $ 222,522 $ 267,080 $ 291,718 (1) Comprised of the operations of Rocky Gap, which was sold on July 25, 2023.
Biggest changeWe define “Adjusted EBITDA Margin” as Adjusted EBITDA as a percentage of segment revenue. 29 Table of Contents The following table presents our revenues, Adjusted EBITDA and Adjusted EBITDA Margin by reportable segment and our Corporate and Other category reconciled to total revenue and total Adjusted EBITDA along with the reconciliation of total Adjusted EBITDA to our consolidated net income: Year Ended December 31, (In thousands) 2024 2023 2022 Revenues Nevada Casino Resorts $ 399,139 $ 413,058 $ 406,950 Nevada Locals Casinos 150,972 157,435 157,514 Nevada Taverns 109,723 109,215 109,965 Distributed Gaming 6,019 320,680 365,472 Maryland Casino Resort — 43,456 78,010 Total reportable segments 665,853 1,043,844 1,117,911 Corporate and Other 965 9,305 3,808 Total revenues $ 666,818 $ 1,053,149 $ 1,121,719 Adjusted EBITDA Nevada Casino Resorts $ 103,338 $ 120,256 $ 135,104 Nevada Locals Casinos 66,504 73,846 75,848 Nevada Taverns 27,137 32,682 37,610 Distributed Gaming 484 34,545 44,021 Maryland Casino Resort — 12,652 25,383 Total reportable segments 197,463 273,981 317,966 Corporate and Other (42,088) (51,459) (50,886) Total Adjusted EBITDA $ 155,375 $ 222,522 $ 267,080 Adjusted EBITDA Margin by reportable segment Nevada Casino Resorts 26 % 29 % 33 % Nevada Locals Casinos 44 % 47 % 48 % Nevada Taverns 25 % 30 % 34 % Income before income tax provision $ 72,794 $ 331,963 $ 82,867 Income tax provision (22,063) (76,207) (521) Net income 50,731 255,756 82,346 Adjustments Depreciation and amortization 90,034 88,933 100,123 Non-cash lease (benefit) expense (380) (15) 165 Share-based compensation 10,434 13,476 13,433 (Gain) loss on disposal of assets (213) (228) 934 Gain on sale of businesses (69,238) (303,179) — Loss on debt extinguishment and modification 4,446 1,734 1,590 Preopening and related expenses (1) 508 760 161 Impairment of assets 2,399 12,072 — Other, net 9,707 11,491 4,317 Interest expense, net 34,884 65,515 63,490 Income tax provision 22,063 76,207 521 Adjusted EBITDA $ 155,375 $ 222,522 $ 267,080 (1) Preopening and related expenses consist of labor, food, utilities, training, initial licensing, rent and organizational costs incurred in connection with the opening of branded taverns and food and beverage and other venues within our casino locations. 30 Table of Contents Nevada Casino Resorts Revenues decreased by $13.9 million, or 3%, and Adjusted EBITDA decreased by $16.9 million, or 14%, for the year ended December 31, 2024 compared to the prior year.
Moreover, we can provide no assurances that the investigation or pursuit of an opportunity will result in a completed transaction. 32 Critical Accounting Policies and Estimates Management’s discussion and analysis of our results of operations and liquidity and capital resources are based on our consolidated financial statements, which have been prepared in accordance with GAAP.
Moreover, we can provide no assurances that the investigation or pursuit of an opportunity will result in a completed transaction. Critical Accounting Policies and Estimates Management’s discussion and analysis of our results of operations and liquidity and capital resources are based on our consolidated financial statements, which have been prepared in accordance with GAAP.
We test our goodwill and indefinite-lived intangible assets comprised of trade names for impairment annually during the fourth quarter of each year, and whenever events or circumstances indicate that it is more likely than not that impairment may have occurred.
Valuation of Goodwill and Indefinite-Lived Intangible Assets We test our goodwill and indefinite-lived intangible assets comprised of trade names for impairment annually during the fourth quarter of each year, and whenever events or circumstances indicate that it is more likely than not that impairment may have occurred.
If, after assessing the qualitative factors, we determine that it is more likely than not the asset is impaired, we then perform a quantitative test in which the estimated fair value of the reporting unit is compared with its carrying amount, including goodwill.
If, after assessing the qualitative factors, we determine that it is more likely than not the reporting unit is impaired, we then perform a quantitative test in which the estimated fair value of the reporting unit is compared with its carrying amount, including goodwill.
Off-Balance Sheet Arrangements We have no off-balance sheet arrangements that have, or are reasonably likely to have, a current or future effect on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.
Off-Balance Sheet Arrangements We have no off-balance sheet arrangements that have, or are reasonably likely to have, a current or future effect on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors.
Gain on Sale of Businesses The $303.2 million gain on sale of businesses for the year ended December 31, 2023 was driven by the sales of Rocky Gap and our distributed gaming operations in Montana completed in 2023.
The $303.2 million gain on sale of businesses for the year ended December 31, 2023 was driven by the sales of Rocky Gap and our distributed gaming operations in Montana, which was completed in 2023.
In addition to the historical information, certain statements in this discussion are forward-looking statements based on current expectations that involve risks and uncertainties. Actual results and the timing of certain events may differ significantly from those projected in such forward-looking statements. Refer to “Forward-Looking Statements” in Part I of this Annual Report for additional information regarding forward-looking statements.
In addition to the historical information, certain statements in this discussion are forward-looking statements based on current expectations that involve risks and uncertainties. Actual results and the timing of certain events may differ significantly from those projected in such forward-looking statements. Refer to “ Forward-Looking Statements ” in Part I of this Annual Report for additional information regarding forward-looking statements.
We believe that our cash and cash equivalents, cash flows from operations and borrowing availability under our $240 million Revolving Credit Facility will be sufficient to meet our capital requirements during the next 12 months.
We believe that our cash and cash equivalents, cash flows from operations and borrowing availability under our Revolving Credit Facility will be sufficient to meet our capital requirements during the next 12 months.
Adjusted EBITDA provides useful information to the users of our financial statements by excluding specific expenses and gains that we believe are not indicative of our core operating results. Furthermore, our annual performance plan used to determine compensation for our executive officers and employees is tied to the Adjusted EBITDA metric.
Adjusted EBITDA and Adjusted EBITDA Margin provide useful information to the users of our financial statements by excluding specific expenses and gains that we believe are not indicative of our core operating results. Furthermore, our annual performance plan used to determine compensation for our executive officers and employees is tied to the Adjusted EBITDA metric.
Changes in applicable laws or regulations could have a material adverse effect on us. The gaming industry represents a significant source of tax revenues to regulators. From time to time, various federal and state legislators and officials have proposed changes in tax law, or in the administration of such law, affecting the gaming industry.
Changes in applicable laws or regulations could have a material adverse effect on us. 34 Table of Contents The gaming industry represents a significant source of tax revenues to regulators. From time to time, various federal and state legislators and officials have proposed changes in tax law, or in the administration of such law, affecting the gaming industry.
Refer to “Note 8 — Shareholders’ Equity and Stock Incentive Plans” in Part II, Item 8: Financial Statements and Supplemental Data and “ Share Repurchase Program and Issuer Purchase of Equity ” in Part II, Item 5: Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities of this Annual Report for additional information regarding our share repurchase program and common stock purchases made pursuant to our share repurchase program.
Refer to “ Note 8 — Shareholders’ Equity and Stock Incentive Plans ” in Part II, Item 8: Financial Statements and Supplemental Data and “ Share Repurchase Program and Issuer Purchase of Equity ” in Part II, Item 5: Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities of this Annual Report for additional information regarding our share repurchase program and common stock purchases made pursuant to our share repurchase program.
The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the balance sheet date and reported amounts of revenue and expenses during the reporting period.
The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and the 33 Table of Contents disclosure of contingent assets and liabilities at the balance sheet date and reported amounts of revenue and expenses during the reporting period.
We have identified our critical accounting policies that meet this definition below. Other key accounting policies that involve the use of estimates, judgments, and assumptions are discussed in “Note 2 — Summary of Significant Accounting Policies” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report.
We have identified our critical accounting policies that meet this definition below. Other key accounting policies that involve the use of estimates, judgments, and assumptions are discussed in “ Note 2 — Summary of Significant Accounting Policies ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report.
There is no minimum number of shares that we are required to repurchase and the repurchase program may be suspended or discontinued at any time without prior notice.
There is no minimum number of shares that we are required to repurchase 32 Table of Contents and the repurchase program may be suspended or discontinued at any time without prior notice.
Revenues and Adjusted EBITDA by Reportable Segment To supplement our consolidated financial statements presented in accordance with United States generally accepted accounting principles (“GAAP”), we use Adjusted EBITDA because it is the primary metric used by our chief operating decision makers and investors in measuring both our past and future expectations of performance.
Revenues, Adjusted EBITDA and Adjusted EBITDA Margin by Reportable Segment We use Adjusted EBITDA and Adjusted EBITDA Margin to supplement our consolidated financial statements presented in accordance with United States generally accepted accounting principles (“GAAP”). Adjusted EBITDA is the primary metric used by our chief operating decision maker and investors in measuring both our past and future expectations of performance.
As of December 31, 2023, we had borrowing availability of $240 million under our Revolving Credit Facility (refer to “ Note 7 — Long-Term Debt ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for additional information regarding our Revolving Credit Facility).
As of December 31, 2024, we had borrowing availability of $220.0 million under our Revolving Credit Facility (refer to “ Note 7 — Long-Term Debt ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for additional information regarding our Revolving Credit Facility).
Recently Issued Accounting Pronouncements Refer to “Note 2 — Summary of Significant Accounting Policies” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for information regarding recently issued accounting pronouncements. Regulation and Taxes Our business is subject to extensive regulation by state gaming authorities.
Recently Issued Accounting Pronouncements Refer to “ Note 2 — Summary of Significant Accounting Policies ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for information regarding recently issued accounting pronouncements. Regulation and Taxes Our business is subject to extensive regulation by state gaming authorities.
It is also a measure of operating performance widely used in the gaming industry. The presentation of this additional information is not meant to be considered in isolation or as a substitute for measures of financial performance prepared in accordance with GAAP. In addition, other companies in our industry may calculate Adjusted EBITDA differently than we do.
Both are also measures of operating performance widely used in the gaming industry. The presentation of this additional information is not meant to be considered in isolation or as a substitute for measures of financial performance prepared in accordance with GAAP. In addition, other companies in our industry may calculate Adjusted EBITDA and Adjusted EBITDA Margin differently than we do.
Refer to “Note 13 — Commitments and Contingencies” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for additional information regarding commitments and contingencies that may also affect our liquidity.
Refer to “ Note 13 — Commitments and Contingencies ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for additional information regarding commitments and contingencies that may also affect our liquidity.
When performing testing for impairment, we either conduct a qualitative assessment to determine whether it is more likely than not that the asset is impaired, or elect to bypass this qualitative assessment and perform a quantitative test.
When performing testing for impairment of goodwill for each of our reporting units, we either conduct a qualitative assessment to determine whether it is more likely than not that the asset is impaired or elect to bypass this qualitative assessment and perform a quantitative test.
The estimation of fair value for both goodwill and indefinite-lived intangible assets requires management to make critical estimates, judgments and assumptions, such as: the valuation methodology, the estimated future cash flows for each of our reporting units, the discount rate used to calculate the present value of such cash flows, our current valuation multiple and multiples of comparable publicly traded companies, and royalty rate to be applied to valuation of our trade names.
The estimation of fair value for both goodwill and indefinite-lived intangible assets when used in our impairment considerations and purchase price allocations requires management to make critical estimates, judgments and assumptions, such as: the valuation methodology, the estimated future cash flows for each of our reporting units, the discount rate, future growth rates and operating margins used to calculate the present value of such cash flows, our current valuation multiple and multiples of comparable publicly traded companies, and royalty rate to be applied to valuation of our trade names.
Gain or Loss on Disposal of Assets Gain on disposal of assets in the amount of $0.2 million for the year ended December 31, 2023 was primarily driven by sales of used gaming equipment in our Distributed Gaming segment.
Gain on disposal of assets in the amount of $0.2 million for the year ended December 31, 2023 was primarily related to sales of used gaming equipment in our Distributed Gaming segment.
Share Repurchase Program Share repurchases may be made from time to time in open market transactions, block trades or in private transactions in 31 accordance with applicable securities laws and regulations and other legal requirements, including compliance with our finance agreements.
Share Repurchase Program Share repurchases may be made from time to time in open market transactions, block trades, pursuant to a Rule 10b5-1 trading plan or in private transactions in accordance with applicable securities laws and regulations and other legal requirements, including compliance with our finance agreements.
Income Taxes The effective income tax rate for the year ended December 31, 2023 w as 22.96%, which differed from the federal income tax rate of 21% primarily due to state taxes.
The effective income tax rate f or the year ended December 31, 2023 was 22.96%, which differed from the federal tax rate of 21% primarily due to state income taxes.
Subsequent to our fiscal year end, on January 10, 2024, we sold our distributed gaming operations in Nevada for aggregate cash consideration of $213.5 million plus working capital and other adjustments and purchased cash at closing.
As discussed above, on January 10, 2024, we sold our distributed gaming operations in Nevada for aggregate cash consideration of $213.5 million plus working capital and other adjustments and purchased cash at closing.
Operating Expenses The $37.1 million, or 6% , decrease in operating expenses for the year ended December 31, 2023 compared to the prior year resulted from a $49.1 million decrease in gaming expenses, offset by increases of $3.5 million, $5.9 million, and $2.6 million in food and beverage, rooms, and other operating expenses, respectively.
Operating Expenses The $294.1 million, or 49% , decrease in operating expenses for the year ended December 31, 2024 compared to the prior year resulted from decreases of $291.8 million and $8.0 million in gaming and other expenses, respectively, offset by increases of $2.9 million and $2.8 million in food and beverage and rooms expenses, respectively.
To further enhance our liquidity position or to finance any future acquisition or other business investment initiatives, we may obtain additional financing, which could consist of debt, convertible debt or equity financing from public and/or private credit and capital markets.
Declines in consumer spending would cause revenues generated by our operations to be adversely affected. To further enhance our liquidity position or to finance any future acquisition or other business investment initiatives, we may obtain additional financing, which could consist of debt, convertible debt or equity financing from public and/or private credit and capital markets.
The lower Adjusted EBITDA margins for the year ended December 31, 2023 compared to the prior year were primarily attributable to increases in labor costs and cost of goods.
Adjusted EBITDA Margin The lower Adjusted EBITDA Margin for each of our reportable segments for the year ended December 31, 2024 compared to the prior year were primarily attributable to reduction in revenues and increases in labor costs and cost of goods sold compared to 2023.
Long-Term Debt For information regarding our Credit Facility and Indenture refer to “Note 7 — Long-Term Debt” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report.
Refer to “ Note 7 — Long-Term Debt ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for additional information.
Refer to the discussion in “ Note 3 — Divestitures and Assets Held for Sale ” and “ Note 16 — Subsequent Events ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for further information. 25 Acquisition of Taverns On November 21, 2023, we acquired the operations of Lucky’s, comprised of four tavern locations in Nevada, for cash consideration of $10 million, as part of an expansion of our branded tavern portfolio.
Refer to “ Note 3 — Divestitures ” and “ Note 15 — Segment Information ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for further information. On November 21, 2023, we acquired the operations of Lucky’s, comprised of four tavern locations in Nevada, for cash consideration of $10.0 million.
We also experienced increases in payr oll and related expenses as well as an increase in costs related to marketing and advertising, utilities, and maintenance contracts in 2023. SG&A expenses are comprised of marketing and advertising, utilities, building rent, maintenance contracts, corporate office overhead, information technology, legal, accounting, third-party service providers, executive compensation, share-based compensation, payroll expenses and payroll taxes.
SG&A expenses are comprised of marketing and advertising, utilities, building rent, maintenance contracts, corporate office overhead, information technology, legal, accounting, third-party service providers, executive compensation, share-based compensation, payroll expenses and payroll taxes.
As discussed above, on July 25, 2023, we sold Rocky Gap for aggregate cash consideration of $260.0 million, and on September 13, 2023, we sold our distributed gaming operations in Montana for aggregate cash consideration of $109.0 million plus working capital and other adjustments and purchased cash at closing.
We completed the sales of Rocky Gap on July 25, 2023 for aggregate cash consideration of $260.0 million, our distributed gaming operations in Montana on September 13, 2023 for cash consideration of $109.0 million plus working capital and other adjustments and net of cash transferred at closing, and our distributed gaming operations in Nevada on January 10, 2024 for cash consideration of $213.5 million plus working capital and other adjustments and net of cash transferred at closing.
Preopening Expenses Preopening expenses consist of labor, food, utilities, training, initial licensing, rent and organizational costs incurred in connection with the opening of branded taverns and food and beverage and other venues within our casino locations.
Preopening Expenses Preopening expenses consist of labor, food, utilities, training, initial licensing, rent and organizational costs incurred in connection with the opening of branded taverns and food and beverage and other venues within our casino locations. Preopening expenses for the years ended December 31, 2024 and 2023 primarily related to new branded tavern openings within our Nevada Taverns segment.
Nevada Locals Casinos Revenues and Adjusted EBITDA decreased by $0.1 million, or less than 1%, and $2.0 million, or 3%, respectively, for the year ended December 31, 2023 compared to the prior year.
Nevada Locals Casinos Revenues and Adjusted EBITDA decreased by $6.5 million, or 4%, and $7.3 million, or 10%, respectively, for the year ended December 31, 2024 compared to the prior year.
The increase in revenue was driven by increases of $9.3 million, $5.6 million and $5.8 million in food and beverage, rooms, and other revenues, respectively, offset by a decrease of $14.6 million in gaming revenues.
The decrease in revenues was driven by decreases of $6.3 million and $0.7 million in gaming and rooms revenues, respectively, offset by increases of $0.3 million and $0.2 million in food and beverage and other revenues, respectively .
Prior to the sale, the results of the distributed gaming operations in Montana were combined with the results of the distributed gaming operations in Nevada and presented in our Distributed Gaming reportable segment.
Prior to their sales, the results of the operations of Rocky Gap were presented in our Maryland Casino Resort reportable segment, and the results of the distributed gaming operations in Montana and Nevada were presented in our Distributed Gaming reportable segment.
Net cash provided by investing activities was $266.9 million for the year ended December 31, 2023 primarily due to the cash receipts of $362.4 million from the sales of Rocky Gap in July 2023 and distributed gaming operations in Montana in September 2023, offset by $85.9 million spent on capital expenditures, primarily at The STRAT.
Net cash provided by investing activities was $147.2 million and $266.9 million for the years ended December 31, 2024 and 2023, respectively, due to the cash receipts of $204.4 million and $362.4 million, respectively, from the sale of our distributed gaming operations in Nevada in January 2024 and sales of Rocky Gap in July 2023 and distributed gaming operations in Montana in September 2023.
Refer to “ Note 3 — Divestitures and Assets Held for Sale ” and “ Note 16 —Subsequent Events ” in Part II, Item 8: Financial Statements Supplemental Data of this Annual Report for additional information.
Refer to “ Note 1 — Nature of Business and Basis of Presentation ” and “ Note 3 — Divestitures ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for further information.
As discussed in “Note 5 — Goodwill and Intangible Assets” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report, we concluded that there was no impairment of our goodwill and intangible assets as of December 31, 2023 and 2022.
Refer to “ Note 5 — Goodwill and Intangible Assets ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for additional information. There was no impairment of our goodwill and indefinite-lived intangible assets as of December 31, 2023.
Other Opportunities We may investigate and pursue expansion opportunities in our existing or new markets from time to time. Such expansions will be influenced and determined by a number of factors, which may include licensing availability and approval, suitable investment opportunities and availability of acceptable financing.
Such expansions will be influenced and determined by a number of factors, which may include licensing availability and approval, suitable investment opportunities and availability of acceptable financing.
In addition, subsequent to our fiscal year end, on February 27, 2024, our Board of Directors declared a recurring quarterly cash dividend of $0.25 per share of our outstanding common stock, the first of which is payable on April 4, 2024 to shareholders of record as of March 18, 2024.
In addition, commencing in February 2024, our Board of Directors has declared a recurring quarterly cash dividend of $0.25 per share of our common stock outstanding, the first of which was paid on April 4, 2024.
We also acquired four Lucky’s taverns for $10.0 million during 2023. Net cash used in investing activities was $51.3 million and $28.9 million for the years ended December 31, 2022 and 2021, respectively. Net cash used in financing activities was $330.6 million, $177.4 million and $149.9 million for the years ended December 31, 2023, 2022 and 2021, respectively.
Net cash used in investing activities was $51.3 million for the year ended December 31, 2022. Net cash used in financing activities was $379.4 million, $330.6 million and $177.4 million for the years ended December 31, 2024, 2023 and 2022, respectively.
If our estimates of future cash flows are not met or if there are changes in significant assumptions and judgments used in the estimation process, we may have to record additional impairment charges in the future.
If our estimates of future cash flows are not met or if there are changes in significant assumptions and judgments used in the estimation process, we may be required to record impairment charges in the future, whether in connection with our regular review procedures, or earlier, if an indicator of an impairment is present prior to such evaluation.
The decrease in revenues was primarily attributable to the exclusion of more than a full quarter of results for Rocky Gap and our distributed gaming operations in Montana that were sold on July 25, 2023 and September 13, 2023, respectively.
The decrease in gaming revenues was primarily attributable to the exclusion of the results of Rocky Gap and our distributed gaming operations in Montana and Nevada from their respective dates of sale on July 25, 2023, September 13, 2023 and January 10, 2024, respectively.
Maryland Casino Resort This reportable segment was comprised of the operations of Rocky Gap sold on July 25, 2023. Refer to “ Note 1 — Nature of Business and Basis of Presentation ” and “Note 3 — Divestitures and Assets Held for Sale” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for further information.
Refer to “ Note 1 — Nature of Business and Basis of Presentation ” and “ Note 3 — Divestitures ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for further information.
Year Ended December 31, (In thousands) 2023 2022 2021 Revenues Gaming $ 674,301 $ 760,906 $ 766,307 Food and beverage 182,408 175,363 167,815 Rooms 124,649 122,324 109,802 Other 71,791 63,126 52,619 Total revenues 1,053,149 1,121,719 1,096,543 Expenses Gaming 379,929 428,984 416,197 Food and beverage 135,373 131,863 118,541 Rooms 62,297 56,414 48,632 Other operating 22,415 19,889 16,968 Selling, general and administrative 255,565 235,404 221,967 Depreciation and amortization 88,933 100,123 106,692 (Gain) loss on disposal of assets (228) 934 1,260 Gain on sale of businesses (303,179) — — Preopening expenses 760 161 246 Impairment of assets 12,072 — — Total expenses 653,937 973,772 930,503 Operating income 399,212 147,947 166,040 Non-operating expense Other non-operating income — — 60,000 Interest expense, net (65,515) (63,490) (62,853) Loss on debt extinguishment and modification (1,734) (1,590) (975) Total non-operating expense, net (67,249) (65,080) (3,828) Income before income tax provision 331,963 82,867 162,212 Income tax provision (76,207) (521) (436) Net income $ 255,756 $ 82,346 $ 161,776 Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Revenues T he $68.6 million, or 6%, decrease in re venues for the year ended December 31, 2023 compared to the prior year resulted from an $86.6 million decrease in gaming revenues, offset by increases of $7.0 million, $2.3 million, and $8.7 million in food and beverage, rooms, and other revenues, respectively .
The following discussion and analysis should be read in conjunction with the consolidated financial statements and notes thereto included elsewhere in this Annual Report for the year ended December 31, 2024. 26 Table of Contents Year Ended December 31, (In thousands) 2024 2023 2022 Revenues Gaming $ 319,267 $ 674,301 $ 760,906 Food and beverage 171,925 182,408 175,363 Rooms 119,565 124,649 122,324 Other 56,061 71,791 63,126 Total revenues 666,818 1,053,149 1,121,719 Expenses Gaming 88,171 379,929 428,984 Food and beverage 138,278 135,373 131,863 Rooms 65,079 62,297 56,414 Other operating 14,363 22,415 19,889 Selling, general and administrative 225,313 255,565 235,404 Depreciation and amortization 90,034 88,933 100,123 (Gain) loss on disposal of assets (213) (228) 934 Gain on sale of businesses (69,238) (303,179) — Preopening expenses 508 760 161 Impairment of assets 2,399 12,072 — Total expenses 554,694 653,937 973,772 Operating income 112,124 399,212 147,947 Non-operating expense Interest expense, net (34,884) (65,515) (63,490) Loss on debt extinguishment and modification (4,446) (1,734) (1,590) Total non-operating expense, net (39,330) (67,249) (65,080) Income before income tax provision 72,794 331,963 82,867 Income tax provision (22,063) (76,207) (521) Net income $ 50,731 $ 255,756 $ 82,346 Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Revenues T he $386.3 million, or 37%, decrease in re venues for the year ended December 31, 2024 compared to the prior year resulted from decreases of $355.0 million, $10.5 million, $5.1 million and $15.7 million in gaming, food and beverage, rooms, and other revenues, respectively.
Distributed Gaming Revenues decreased by $44.8 million, or 12%, and Adjusted EBITDA decreased by $9.5 million, or 22%, for the year ended December 31, 2023 compared to the prior year.
Nevada Taverns Revenues increased by $0.5 million, or 0.5%, and Adjusted EBITDA decreased by $5.5 million, or 17%, for the year ended December 31, 2024 compared to the prior year.
We believe that our estimates and assumptions are reasonable, based upon information presently available; however, actual results may differ from these estimates under different assumptions or conditions. Valuation of Goodwill and Indefinite-Lived Intangible Assets As of December 31, 2023, the value of our goodwill and indefinite-lived intangible assets was $84.3 million and $47.9 million, respectively.
We believe that our estimates and assumptions are reasonable, based upon information presently available; however, actual results may differ from these estimates under different assumptions or conditions.
The decrease in revenues was primarily attributable to the decrease in gaming revenue due to a decrease in visitation to our tavern locations during 2023 . The decrease in Adjusted EBITDA was primarily attributable to higher labor costs and cost of goods compared to the prior year.
Our Nevada Taverns experienced lower visitation during the current year, which impacted our gaming and food and beverage revenues for the year ended December 31, 2024. The decrease in Adjusted EBITDA was primarily attributable to higher labor costs and cost of goods compared to the prior year.
(2) Comprised of distributed gaming operations in Nevada and Montana. On September 13, 2023, we completed the sale of our distributed gaming operations in Montana. The sale of our distributed gaming operations in Nevada was completed after our fiscal year end on January 10, 2024.
Distributed Gaming This reportable segment was comprised of our distributed gaming operations in Montana and Nevada, which were sold on September 13, 2023 and January 10, 2024, respectively.
Cash Flows Net cash provided by operating activities was $119.2 million, $150.2 million and $295.8 million for the years ended December 31, 2023, 2022 and 2021, respectively. The $31.0 million, or 21%, decrease in operating cash flows in 2023 compared to 2022 primarily related to a decrease in operating income and the timing of working capital spending.
Cash Flows Net cash provided by operating activities was $92.3 million, $119.2 million and $150.2 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Selling, General and Administrative Expenses The $20.2 million, or 9%, increase in selling, general and administrative (“SG&A”) expenses for the year ended December 31, 2023 compared to the prior year was primarily attributable to $9.5 million in transaction costs related to the sales of Rocky Gap and our distributed gaming operations in Montana and Nevada during 2023 as well as fees relating to the 2023 modification of the Credit Facility (refer to “ Note 7 — Long-Term Debt ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for additional information).
We also paid $10.0 million in fees related to our 2023 modification of the Credit Facility as compared to $0.9 million paid on our 2024 modification. Refer to “ Note 7 — Long-Term Debt ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for additional information.
In addition, lower Adjusted EBITDA margins in our Distributed Gaming segment reflected the fixed and variable amounts paid to third parties under our space lease and participation agreements as expenses. 30 Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 For a discussion of our results of operations for the year ended December 31, 2022 compared to the year ended December 31, 2021, see “ Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2022.
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 For a discussion of our results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022, see “ Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2023. 31 Table of Contents Liquidity and Capital Resources As of December 31, 2024, we had $57.7 million in cash and cash equivalents.
Loss on disposal of assets in the amount of $0.9 million for the year ended December 31, 2022 was primarily related to sales of used gaming equipment by our Nevada Taverns segment and disposals of property and equipment by our casino properties located in Nevada.
Gain or Loss on Disposal of Assets Gain on disposal of assets in the amount of $0.2 million for the year ended December 31, 2024 was primarily driven by disposal of certain assets in our Nevada Locals Casinos segment.
Non-Operating Expense, Net Non-operating expense, net increased b y $2.2 million, or 3%, for the year ended December 31, 2023 compared to the prior year primarily due to a $2.0 million, or 3%, increase in interest expense as a result of higher interest rates experienced in 2023.
Non-Operating Expense, Net Non-operating expense, net decreased b y $27.9 million, or 42%, for the year ended December 31, 2024 compared to the prior year primarily due to a $30.6 million, or 47%, decrease in interest expense as a result of the reduction in the principal amount of 28 Table of Contents debt outstanding compared to the prior year and higher interest income generated during 2024.
Overview We own and operate a diversified entertainment platform, consisting of a portfolio of gaming assets that focus on casino and branded tavern operations. As of December 31, 2023, we conducted our business through four reportable segments: Nevada Casino Resorts, Nevada Locals Casinos, Nevada Taverns, and Distributed Gaming.
Results of Operations As of December 31, 2024, we conducted our business through three reportable segments: Nevada Casino Resorts, Nevada Locals Casinos and Nevada Taverns.
Prior to its sale, the operations of Rocky Gap were presented in our Maryland Casino Resort reportable segment. Refer to the discussion in “ Note 3 — Divestitures and Assets Held for Sale ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for further information.
Long-Term Debt Refer to “ Note 7 — Long-Term Debt ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for discussion of our debt instruments.
The increase in rooms revenue was primarily attributable to a higher hotel occupancy at higher average daily rates, which resulted in an increase in food and beverage revenues during 2023. The decrease in Adjusted EBITDA compared to the prior year was primarily attributable to higher labor costs and cost of goods.
The decrease in Adjusted EBITDA compared to the prior year was attributable to higher labor costs incurred at The STRAT during 2024 and the reduction in revenues compared to the prior year.
On January 10, 2024, we completed the sale of our distributed gaming operations in Nevada for cash consideration of $213.5 million plus working capital and other adjustments and purchased cash at closing.
Gain on Sale of Businesses The $69.2 million gain on sale of businesses for the year ended December 31, 2024 related to the sale of our distributed gaming operations in Nevada on January 10, 2024 as offset by working capital and other adjustments recognized during the period.
Our Nevada Taverns segment is comprised of the operations of our branded taverns located primarily in the greater Las Vegas, Nevada metropolitan area, targeting local patrons seeking more convenient entertainment establishments than traditional casino properties.
Overview We own and operate a diversified entertainment platform, consisting of a portfolio of gaming assets that focus on casino and branded tavern operations. Our portfolio includes eight casino properties located in Nevada and 72 branded taverns targeting local patrons located primarily in the greater Las Vegas, Nevada metropolitan area.
The fair value of our trade names is estimated using the income approach to valuation at each of our reporting units.
We performed a quantitative assessment to determine fair value estimates of our indefinite lived trade names at each of our reporting units using the relief from royalty method under the income approach to compare to the corresponding carrying value of the trade names.
As discussed in “Note 4 — Property and Equipment” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report, the results of the assessment conducted for the year ended December 31, 2023 indicated a $12.1 million impairment of the long-lived assets of Colorado Belle.
The suspension of Colorado Belle’s operations qualified as an indicator of impairment related to the long-lived assets at Colorado Belle. Based on the results of the impairment assessment conducted in 2023, we recorded a $12.1 million impairment of the long-lived assets of Colorado Belle for the year ended December 31, 2023.
The decrease in revenues was driven by a $1.6 million decrease in gaming revenue, offset by a $1.1 million increase in food and beverage revenues, $0.2 million increase in rooms and $0.2 million other revenues during 2023 .
The decrease in revenues was driven by decreases of $4.9 million, $3.7 million and $5.3 million in gaming, food and beverage, and other revenues, respectively.
The decrease in operating expenses was primarily attributable to the exclusion of more than a full quarter of results for Rocky Gap and our distributed gaming operations in Montana that were sold on July 25, 2023 and September 13, 2023, respectively.
The decrease in gaming operating expenses was primarily attributable to the exclusion of the results of Rocky Gap and our distributed gaming operations in Montana and Nevada following their respective dates of sale. The decrease in other operating expenses was primarily driven by a decrease in costs related to entertainment at our Laughlin Event Center.
Impairment of Assets As discussed elsewhere in this Annual Report, during the year ended December 31, 2023, we voluntarily surrendered our gaming license for Colorado Belle and decided to continue to keep the operations of the property suspended.
R efer to “ Note 5 — Goodwill and Intangible Assets ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for additional information. The operations of Colorado Belle have remained suspended since March 2020 and we voluntarily surrendered our gaming license for the property on June 30, 2023.
Our operating results and performance depend significantly on national, regional and local economic conditions and their effect on consumer spending. Declines in consumer spending would cause revenues generated by our operations to be adversely affected.
Refer to “ Note 7 — Long-Term Debt ” in Part II, Item 8: Financial Statements and Supplemental Data of this Annual Report for additional information. Our operating results and performance depend significantly on national, regional and local economic conditions and their effect on consumer spending.
The increase in food and beverage revenues for the year ended December 31, 2023 compared to the prior year was primarily related to the addition of new food and beverage outlets, revised menus and increased revenue per cover combined with the higher cover count.
The increase in food and beverage operating expenses was primarily attributable to the addition of three branded taverns since December 31, 2023.