Segment Information | 1 3. SEGMENT INFORMATION The Company reports its financial performance in three reportable segments based on the geographical locations in which its casinos operate: the United States, Canada and Poland. The Company views each casino or other operation within its operating segments as a reporting unit. Operating segments are aggregated within reportable segments based on their similar economic characteristics, types of customers, types of services and products provided, the regulatory environments in which they operate, and their management and reporting structure. The Company’s operations related to certain other corporate and management operations have not been identified as separate reportable segments; therefore, these operations are included in Corporate and Other in the following segment disclosures to reconcile to consolidated results. All intercompany transactions are eliminated in consolidation. The table below provides information about the aggregation of the Company’s reporting units and operating segments into reportable segments: Reportable Segment Operating Segment Reporting Unit United States East Mountaineer Casino, Resort & Races (1) Rocky Gap Casino, Resort & Golf (1) Midwest Century Casino & Hotel — Central City Century Casino & Hotel — Cripple Creek Century Casino & Hotel — Cape Girardeau (1) Century Casino & Hotel — Caruthersville and The Farmstead (1) West Nugget Casino Resort and Smooth Bourbon, LLC Canada Canada Century Casino & Hotel — Edmonton (1) Century Casino St. Albert (1) Century Mile Racetrack and Casino (1) Century Downs Racetrack and Casino (1) Poland Poland Casinos Poland Corporate and Other Corporate and Other Cruise Ships & Other (2) Corporate Other (3) (1) The real estate assets, except The Riverview hotel in Cape Girardeau and The Farmstead hotel in Caruthersville, are owned by VICI PropCo. (2) The Company operated on ship-based casinos through April 16, 2023. See Part I, Item 1 Note 1, “Description of Business and Basis of Presentation”. (3) Prior to the Nugget Acquisition, the Company’s equity investment in Smooth Bourbon was included in the Corporate Other reporting unit. The Company’s chief operating decision maker is a management function comprised of two individuals. These two individuals are the Company’s Co-Chief Executive Officers. The Company’s chief operating decision makers and management utilize Adjusted EBITDAR as the primary profit measure for its reportable segments. Adjusted EBITDAR Adjusted EBITDAR is a non-US GAAP measure defined as net earnings (loss) attributable to Century Casinos, Inc. shareholders before interest expense (income), net, income taxes (benefit), depreciation, amortization, non-controlling interest earnings (loss) and transactions, pre-opening expenses, acquisition costs, non-cash stock-based compensation charges, asset impairment costs, (gain) loss 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. 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 EBITDAR reported for each segment. Non-cash stock-based compensation expense is presented under Corporate and Other in the tables below as the expense is not allocated to reportable segments when reviewed by the Company’s chief operating decision makers. 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 GAAP. Adjusted EBITDAR is not considered a measure of performance recognized under US GAAP. The following tables provide information regarding the Company’s reportable segments: For the three months ended September 30, 2024 Amounts in thousands United States Canada Poland Corporate and Other Total Net operating revenue $ 117,139 $ 20,275 $ 18,287 $ — $ 155,701 Earnings (loss) before income taxes 6,475 614 ( 1,117 ) ( 13,031 ) ( 7,059 ) Net earnings (loss) attributable to Century Casinos, Inc. shareholders $ 4,701 $ 1,134 $ ( 681 ) $ ( 13,273 ) $ ( 8,119 ) Interest expense (income), net (1) 11,720 3,241 ( 14 ) 10,157 25,104 Income tax (benefit) expense — ( 481 ) ( 95 ) 242 ( 334 ) Depreciation and amortization 10,939 1,078 409 36 12,462 Net earnings (loss) attributable to non-controlling interests 1,774 ( 39 ) ( 341 ) — 1,394 Non-cash stock-based compensation — — — ( 280 ) ( 280 ) Loss (gain) on foreign currency transactions, cost recovery income and other 25 ( 44 ) ( 83 ) 1 ( 101 ) Loss on disposition of fixed assets 13 — 10 — 23 Pre-opening expenses — — 2,753 — 2,753 Adjusted EBITDAR $ 29,172 $ 4,889 $ 1,958 $ ( 3,117 ) $ 32,902 (1) Interest expense in the United States and Canada segments primarily relates to the Master Lease. Interest expense in the Corporate and Other segment primarily relates to the Goldman Credit Agreement. For the three months ended September 30, 2023 Amounts in thousands United States Canada Poland Corporate and Other Total Net operating revenue $ 116,861 $ 20,921 $ 23,397 $ — $ 161,179 Earnings (loss) before income taxes 7,861 ( 6,586 ) 1,558 ( 19,367 ) ( 16,534 ) Net earnings (loss) attributable to Century Casinos, Inc. shareholders $ 5,273 $ ( 1,730 ) $ 788 $ ( 18,506 ) $ ( 14,175 ) Interest expense (income), net (1) 11,951 8,706 ( 74 ) 10,785 31,368 Income tax expense (benefit) 818 ( 3,403 ) 378 ( 861 ) ( 3,068 ) Depreciation and amortization 10,706 1,102 653 57 12,518 Net earnings (loss) attributable to non-controlling interests 1,770 ( 1,453 ) 392 — 709 Non-cash stock-based compensation — — — 1,082 1,082 (Gain) loss on foreign currency transactions and cost recovery income (2) ( 85 ) 1,484 ( 213 ) ( 46 ) 1,140 Loss on disposition of fixed assets 56 — 24 — 80 Acquisition costs — — — 3,693 3,693 Adjusted EBITDAR $ 30,489 $ 4,706 $ 1,948 $ ( 3,796 ) $ 33,347 (1) Interest expense in the United States and Canada segments primarily relates to the Master Lease. Interest expense in the Corporate and Other segment primarily relates to the Goldman Credit Agreement. Expense related to the CDR land lease was recorded as interest expense in the Canada segment. The CDR land lease ended on September 6, 2023 in conjunction with the Canada Real Estate Sale and $ 7.3 million related to the debt extinguishment of the CDR land lease was recorded as interest expense in the Canada segment. (2) Includes $ 0.3 million in the Canada segment related to the earn out from the sale of casino operations in Calgary in 2020. For the nine months ended September 30, 2024 Amounts in thousands United States Canada Poland Corporate and Other Total Net operating revenue $ 319,680 $ 58,425 $ 60,029 $ 13 $ 438,147 Earnings (loss) before income taxes 5,601 4,853 ( 931 ) ( 41,656 ) ( 32,133 ) Net (loss) earnings attributable to Century Casinos, Inc. shareholders $ ( 25,066 ) $ 3,276 $ ( 716 ) $ ( 40,770 ) $ ( 63,276 ) Interest expense (income), net (1) 35,159 9,300 ( 70 ) 30,927 75,316 Income tax expense (benefit) 25,340 702 143 ( 886 ) 25,299 Depreciation and amortization 32,030 3,315 1,462 135 36,942 Net earnings (loss) attributable to non-controlling interests 5,327 875 ( 358 ) — 5,844 Non-cash stock-based compensation — — — 566 566 Loss (gain) on foreign currency transactions, cost recovery income and other (2) 24 ( 1,950 ) ( 415 ) ( 352 ) ( 2,693 ) Loss (gain) on disposition of fixed assets 535 ( 36 ) 367 — 866 Acquisition costs — — — ( 19 ) ( 19 ) Pre-opening expenses — — 2,753 — 2,753 Adjusted EBITDAR $ 73,349 $ 15,482 $ 3,166 $ ( 10,399 ) $ 81,598 (1) Interest expense in the United States and Canada segments primarily relates to the Master Lease. Interest expense in the Corporate and Other segment primarily relates to the Goldman Credit Agreement. (2) Includes $ 1.1 million in the Canada segment related to cost recovery income for CDR. For the nine months ended September 30, 2023 Amounts in thousands United States Canada Poland Corporate and Other Total Net operating revenue (1) $ 277,636 $ 56,262 $ 72,489 $ 61 $ 406,448 Earnings from equity investment — — — 1,121 1,121 Earnings (loss) before income taxes 25,244 4,453 5,995 ( 47,113 ) ( 11,421 ) Net earnings (loss) attributable to Century Casinos, Inc. shareholders $ 17,026 $ 2,865 $ 3,066 $ ( 40,334 ) $ ( 17,377 ) Interest expense (income), net (2) 26,370 9,776 ( 285 ) 31,238 67,099 Income tax expense (benefit) 4,656 ( 624 ) 1,398 ( 6,779 ) ( 1,349 ) Depreciation and amortization 24,065 3,374 1,948 175 29,562 Net earnings attributable to non-controlling interests 3,562 2,212 1,531 — 7,305 Non-cash stock-based compensation — — — 2,746 2,746 Gain on foreign currency transactions, cost recovery income and other (3) ( 85 ) ( 3,228 ) ( 572 ) ( 42 ) ( 3,927 ) Loss on disposition of fixed assets 492 5 25 4 526 Acquisition costs — — — 4,101 4,101 Adjusted EBITDAR $ 76,086 $ 14,380 $ 7,111 $ ( 8,891 ) $ 88,686 (1) Interest expense in the United States and Canada segments primarily relates to the Master Lease. Interest expense in the Corporate and Other segment primarily relates to the Goldman Credit Agreement. Expense related to the CDR land lease was recorded as interest expense in the Canada segment. The CDR land lease ended on September 6, 2023 in conjunction with the Canada Real Estate Sale and $ 7.3 million related to the debt extinguishment of the CDR land lease was recorded as interest expense in the Canada segment. (2) Includes $ 1.6 million related to the earn out from the sale of casino operations in Calgary in 2020 and $ 3.5 million related to cost recovery income for CDR in the Canada segment. |