XML 29 R20.htm IDEA: XBRL DOCUMENT v3.22.2.2
Investment in and Advances to Unconsolidated Affiliates
 9 Months Ended
Sep. 30, 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 September 30, 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 September 30, 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 $831.5 million.
Our investment in Rivers Des Plaines was $547.5 million and $554.8 million as of September 30, 2022 and December 31, 2021, respectively. The Company received distributions from Rivers Des Plaines of $92.8 million and $44.5 million for the nine months ended September 30, 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 $113.4 million and $108.7 million as of September 30, 2022 and December 31, 2021, respectively. The Company received distributions from MVG of $25.0 million and $33.0 million for the nine months ended September 30, 2022 and 2021, respectively.
Summarized Financial Results for our Unconsolidated Affiliates
Summarized below are the financial results for our unconsolidated affiliates.
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2022202120222021
Net revenue$221.5 $202.4 $613.3 $539.0 
Operating and SG&A expense131.5 115.2 380.4 310.6 
Depreciation and amortization5.9 4.4 17.5 13.1 
Total operating expense137.4 119.6 397.9 323.7 
Operating income84.1 82.8 215.4 215.3 
Interest and other, net(10.6)(10.4)(13.8)(34.7)
Net income$73.5 $72.4 $201.6 $180.6 
(in millions)September 30, 2022December 31, 2021
Assets
Current assets$89.9 $96.0 
Property and equipment, net349.1 312.3 
Other assets, net263.6 264.1 
Total assets$702.6 $672.4 
Liabilities and Members' Deficit
Current liabilities$108.6 $95.3 
Long-term debt826.2 786.9 
Other liabilities— 20.6 
Members' deficit(232.2)(230.4)
Total liabilities and members' deficit$702.6 $672.4