XML 29 R19.htm IDEA: XBRL DOCUMENT v3.20.2
Investment in and Advances to Unconsolidated Affiliates
 9 Months Ended
Sep. 30, 2020
Investments in and Advances to Affiliates, Schedule of Investments [Abstract]  
Investments in and Advances to Unconsolidated Affiliates INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES
Midwest Gaming
On March 5, 2019, the Company completed the Sale Transaction to acquire approximately 42% of Midwest Gaming, the parent company of Rivers Des Plaines, for cash consideration of approximately $406.6 million and $3.5 million of certain transaction costs and working capital adjustments. Following the closing of the Sale Transaction, the parties completed the Recapitalization pursuant to which Midwest Gaming used approximately $300.0 million in proceeds from amended and extended credit facilities to redeem, on a pro rata basis, additional Midwest Gaming units held by High Plaines and Casino Investors. As a result of the Recapitalization, the Company's ownership of Midwest Gaming increased to 61.3%. High Plaines retained ownership of 36.0% of Midwest Gaming and Casino Investors retained ownership of 2.7% of Midwest Gaming.
We also recognized a $103.2 million deferred tax liability and a corresponding increase in our investment in unconsolidated affiliates related to an entity we acquired in conjunction with our acquisition of the Clairvest ownership stake in Midwest Gaming.
A new limited liability company agreement was entered into by the members of Midwest Gaming as a result of the change in ownership structure. Under the new limited liability company agreement, both the Company and High Plaines have participating rights over Midwest Gaming, and both must consent to Midwest Gaming's operating, investing and financing decisions. As a result, we account for Midwest Gaming using the equity method.
The Company’s investment in Midwest Gaming is presented at our initial cost of investment plus its accumulated proportional share of income or loss, including depreciation/accretion of the difference in the historical basis of the Company’s contribution, less any distributions it has received. As of September 30, 2020, the net aggregate basis difference between the Company’s investment in Midwest Gaming and the amounts of the underlying equity in net assets was $833.6 million.
Summarized Financial Results for our Unconsolidated Affiliates
Summarized below are the financial results for our unconsolidated affiliates. The summarized income statement information for the three and nine months ended September 30, 2020 and 2019, respectively, and summarized balance sheet information as of September 30, 2020 and December 31, 2019 includes the following equity investments: MVG, Rivers Des Plaines from the transaction date of March 5, 2019, and two other immaterial joint ventures.
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2020201920202019
Net revenue$148.2 $160.8 $292.8 $416.6 
Operating and SG&A expense86.1 113.7 194.1 293.8 
Depreciation and amortization4.3 3.6 12.6 9.1 
Total operating expense90.4 117.3 206.7 302.9 
Operating income57.8 43.5 86.1 113.7 
Interest and other, net(9.4)(17.6)(58.6)(59.9)
Net income$48.4 $25.9 $27.5 $53.8 

(in millions)September 30, 2020December 31, 2019
Assets
Current assets$151.3 $64.0 
Property and equipment, net270.4 256.1 
Other assets, net246.3 240.1 
Total assets$668.0 $560.2 
Liabilities and Members' Deficit
Current liabilities$119.6 $73.3 
Long-term debt783.0 745.0 
Other liabilities42.9 20.6 
Members' deficit(277.5)(278.7)
Total liabilities and members' deficit$668.0 $560.2