XML 27 R18.htm IDEA: XBRL DOCUMENT
v3.22.1

Investment in and Advances to Unconsolidated Affiliates | 3 Months Ended
--- | ---
Mar. 31, 2022
Investments in and Advances to Affiliates [Abstract] |
Investments in and Advances to Unconsolidated Affiliates | INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES Investments in and advances to unconsolidated affiliates as of March 31, 2022 and December 31, 2021 primarily consisted of a 61.3% interest in Rivers Casino Des Plaines ("Rivers Des Plaines"), a 50% interest in Miami Valley Gaming and Racing ("MVG"), and other immaterial joint ventures. Rivers Des Plaines The ownership of Rivers Des Plaines is comprised of the following: (1) the Company owns 61.3%, (2) High Plaines Gaming, LLC ("High Plaines"), an affiliate of Rush Street Gaming, LLC, owns 36.0%, and (3) Casino Investors, LLC owns 2.7%. Both the Company and High Plaines have participating rights over Rivers Des Plaines, and both must consent to operating, investing and financing decisions. As a result, we account for Rivers Des Plaines using the equity method. As of March 31, 2022, the net aggregate basis difference between the Company’s investment in Rivers Des Plaines and the amounts of the underlying equity in net assets was $832.0 million. Our investment in Rivers Des Plaines was $547.8 million and $554.8 million as of March 31, 2022 and December 31, 2021, respectively. The Company received distributions from Rivers Des Plaines of $30.5 million and $12.0 million for the three months ended March 31, 2022 and 2021, respectively. Miami Valley Gaming Delaware North Companies Gaming & Entertainment Inc. ("DNC") owns the remaining 50% interest in MVG. Since both we and DNC have participating rights over MVG, and both must consent to MVG's operating, investing and financing decisions, we account for MVG using the equity method. Our investment in MVG was $107.7 million and $108.7 million as of March 31, 2022 and December 31, 2021, respectively. The Company received distributions from MVG of $10.0 million for the three months ended March 31, 2022 and 2021. Summarized Financial Results for our Unconsolidated Affiliates Summarized below are the financial results for our unconsolidated affiliates.
|  |  | Three Months Ended March 31,
(in millions) |  |  |  |  | 2022 |  | 2021
Net revenue |  |  |  |  | $ | 177.2 |  |  | $ | 138.7 |
Operating and SG&A expense |  |  |  |  | 118.2 |  |  | 85.6 |
Depreciation and amortization |  |  |  |  | 5.3 |  |  | 4.3 |
Total operating expense |  |  |  |  | 123.5 |  |  | 89.9 |
Operating income |  |  |  |  | 53.7 |  |  | 48.8 |
Interest and other, net |  |  |  |  | 4.1 |  |  | (4.6) |
Net income |  |  |  |  | $ | 57.8 |  |  | $ | 44.2 |
(in millions) | March 31, 2022 |  | December 31, 2021
Assets |  |  |
Current assets | $ | 96.8 |  |  | $ | 96.0 |
Property and equipment, net | 336.4 |  |  | 312.3 |
Other assets, net | 263.5 |  |  | 264.1 |
Total assets | $ | 696.7 |  |  | $ | 672.4 |
Liabilities and Members' Deficit |  |  |
Current liabilities | $ | 128.6 |  |  | $ | 95.3 |
Long-term debt | 807.4 |  |  | 786.9 |
Other liabilities | 3.6 |  |  | 20.6 |
Members' deficit | (242.9) |  |  | (230.4) |
Total liabilities and members' deficit | $ | 696.7 |  |  | $ | 672.4 |

X
- References No definition available. + Details
Name: | us-gaap_InvestmentsInAndAdvancesToAffiliatesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for the information summarizing investments in and advances to majority-owned subsidiaries, other controlled companies, and other affiliates. It reflects specified information about ownership, financial results from, and financial position in such entities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 946 -SubTopic 320 -URI http://asc.fasb.org/subtopic&trid=2324412 + Details
Name: | us-gaap_InvestmentsInAndAdvancesToAffiliatesScheduleOfInvestmentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration