Attached files

file filename
EX-99.3 - EX-99.3 - Bally's Corpex993montbleuproformas1231.htm
EX-99.2 - EX-99.2 - Bally's Corpex9922019montbleufs.htm
EX-23.2 - EX-23.2 - Bally's Corpex232-consentofdtmb.htm
EX-23.1 - EX-23.1 - Bally's Corpex231-consentofeymb.htm
8-K - 8-K - Bally's Corpbaly-20210316.htm
Exhibit 99.1







Columbia Properties Tahoe, LLC d/b/a MontBleu Casino Resort & Spa

Consolidated Financial Statements as of and for the year ended December 31, 2020, and Independent Auditors’ Report




COLUMBIA PROPERTIES TAHOE, LLC
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

2


INDEPENDENT AUDITORS' REPORT

To the Member of Columbia Properties Tahoe, LLC:

We have audited the accompanying consolidated financial statements of Columbia Properties Tahoe, LLC (the "Company"), which comprise the balance sheet as of December 31, 2020, and the related statements of operations, net parent investment and cash flows for the year then ended, and the related notes to the consolidated financial statements.

Management's Responsibility for the Consolidated Financial Statements

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

Auditors' Responsibility

Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company's preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Columbia Properties Tahoe, LLC as of December 31, 2020, and the results of its operations and its cash flows for the year then ended in accordance with accounting principles generally accepted in the United States of America.


/s/ Deloitte & Touche LLP
March 15, 2021
3


COLUMBIA PROPERTIES TAHOE, LLC
CONSOLIDATED BALANCE SHEET
(In thousands)As of December 31, 2020
Assets
Current assets
Cash and cash equivalents$2,494 
Account receivables, net1,370 
Inventories537 
Prepayments and other current assets1,271 
Total current assets5,672 
Property and equipment, net56,259 
Goodwill
Intangible assets4,368 
Deferred charges and other assets41,644 
Total assets$107,948 
Liabilities and Net Parent Investment
Current liabilities
Accounts payable$661 
Accrued expenses and other current liabilities2,813 
Total current liabilities3,474 
Deferred credits and other liabilities66,226 
Total liabilities69,700 
Commitments and contingencies (Note 7)
Net parent investment38,248 
Total liabilities and net parent investment$107,948 

See accompanying Notes to Consolidated Financial Statements.
4


COLUMBIA PROPERTIES TAHOE, LLC
CONSOLIDATED STATEMENT OF OPERATIONS
(In thousands)Year Ended December 31, 2020
Revenues
Casino$12,040 
Food and beverage6,008 
Hotel11,364 
Other2,043 
Net revenues31,455 
Operating expenses
Direct
Casino6,023 
Food and beverage4,270 
Hotel2,698 
Other828 
General and administrative14,893 
Depreciation and amortization4,736 
Total operating expenses33,448 
Net loss$(1,993)

See accompanying Notes to Consolidated Financial Statements.
5


COLUMBIA PROPERTIES TAHOE, LLC
CONSOLIDATED STATEMENT OF NET PARENT INVESTMENT
(In thousands)
Balance as of January 1, 2020$40,701 
Net loss(1,993)
Distributions to parent, net(460)
Balance as of December 31, 2020$38,248 

See accompanying Notes to Consolidated Financial Statements.
6


COLUMBIA PROPERTIES TAHOE, LLC
CONSOLIDATED STATEMENT OF CASH FLOWS
(In thousands)Year Ended December 31, 2020
Cash flows from operating activities
Net loss$(1,993)
Adjustments to reconcile net loss to cash flows from operating activities:
Depreciation and amortization4,736 
Non-cash lease amortization(219)
Change in current assets and liabilities:
Account receivables526 
Inventories86 
Prepayments, and other current assets(158)
Accounts payable(457)
Accrued expenses and other liabilities(1,970)
Cash flows provided by operating activities551 
Cash flows from investing activities
Purchase of property and equipment(682)
Cash flows used in investing activities(682)
Cash flows from financing activities
Net payments to parent(460)
Cash flows used in financing activities(460)
Net decrease in cash and cash equivalents(591)
Cash and cash equivalents, beginning of period3,085 
Cash and cash equivalents, end of period$2,494 

See accompanying Notes to Consolidated Financial Statements.
7

COLUMBIA PROPERTIES TAHOE LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In these notes, the words “Company,” “we,” “our,” and “us” refer to Columbia Properties Tahoe, LLC.

Note 1 — Organization and Basis of Presentation

Organization

The Company is a wholly owned subsidiary of Caesars Entertainment, Inc. (“Parent”). The Company and its wholly owned subsidiary MB Development, LLC, operate MontBleu Casino Resort & Spa (“MontBleu”) in Stateline, Nevada, under a license issued by the Nevada Gaming Commission (“NGC”), and is subject to the rules and regulations established by the NGC.

MontBleu is situated on approximately 21 acres in South Lake Tahoe, Nevada surrounded by the Sierra Nevada Mountains. In addition to a casino, the property offers a race and sportsbook, a hotel, restaurants and various non-gaming amenities, including retail shops, nightclubs, a showroom, meeting and convention space, a parking garage, a full-service health spa and workout area, an indoor heated lagoon-style pool with whirlpool and a wedding chapel. MontBleu’s primary feeder markets include Northern California, the Reno area and the Pacific Northwest.

On April 24, 2020, our Parent entered into an agreement to sell the Company to Bally’s Corporation. The transaction is expected to close in the first half of 2021.

Basis of Presentation

Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), which require the use of estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingent assets and liabilities. Management believes the accounting estimates are appropriate and reasonably determined. Actual amounts could differ from those estimates.

Our consolidated financial statements include the accounts of the Company and its subsidiaries after elimination of all intercompany accounts and transactions. All intercompany transactions have been eliminated in consolidation.

The accompanying consolidated financial statements have been prepared from separate records maintained by our Parent and may not necessarily be indicative of the conditions that would have existed or the results of operations if the Company had been operated as entities unaffiliated with the Parent. Portions of certain expenses represent allocations from the Parent. See Note 8, “Related Parties.”

Effect of the COVID-19 Public Health Emergency

A novel strain of coronavirus (“COVID-19”) was declared a public health emergency by the United States Department of Health and Human Services on January 31, 2020. On March 13, 2020, the President of the United States issued a proclamation declaring a national emergency concerning COVID-19. As a result of the COVID-19 public health emergency, Parent began to receive directives from various governmental bodies for the closure of certain properties, and consistent with such directives, on March 17, 2020, Parent announced the temporary shutdown of properties in North America. COVID-19 is present in nearly all regions around the world and has resulted in travel restrictions and business slowdowns or shutdowns in affected areas. MontBleu reopened to the public June 4, 2020, however, there can be no assurance as to the time required for our operations to recover to levels prior to these closures, or whether future closures related to COVID-19 could occur.

Note 2 — Summary of Significant Accounting Policies

Additional significant accounting policy disclosures are provided within the applicable notes to the consolidated financial statements.

8


Cash and Cash Equivalents

The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash and cash equivalents include cash maintained for gaming operations.

Accounts Receivable and Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of casino accounts receivable. The Company issues markers to approved casino customers following background checks and assessments of creditworthiness. Trade receivables, including casino receivables, are typically non-interest bearing and initially recorded at cost. Accounts are written off when management deems the account to be uncollectible. Recoveries of accounts previously written off are recorded when received. An estimated allowance for doubtful accounts is maintained to reduce the Company’s receivables to their carrying amount, which approximates fair value. The allowance is estimated based on specific review of customer accounts, historical collection experience and reasonable forecasts which consider current economic and business conditions. As of December 31, 2020, the Company has estimated an allowance for doubtful accounts of $55 thousand.

Inventories

Inventories, consisting of food, beverage and gift shop items, are stated at the lower of average cost, using a first-in, first-out basis, or net realizable value.

Self-Insurance Reserves

The Parent is self-insured for various levels of general liability and workers’ compensation coverage, which is provided to us. Insurance claims and reserves include accruals of estimated settlements for known claims, as well as accruals of estimates for claims incurred but not yet reported. The Parent utilizes independent consultants to assist management in its determination of estimated insurance liabilities. While the total cost of claims incurred depends on future developments, in managements’ opinion, recorded reserves are adequate to cover future claims payments. Self-insurance reserves are included in accrued other liabilities on the consolidated balance sheet.

Outstanding Chip Liability

The Company recognizes the impact on gaming revenues on an annual basis to reflect an estimate of the change in the value of outstanding chips that are not expected to be redeemed. This estimate is determined by the difference between the total value of chips placed in service less the value of chips in the inventory of chips under our control. The outstanding chip liability is included in accrued other current liabilities on the consolidated balance sheet.

Customer Relationships

The Company offers programs whereby participating customers can accumulate points for wagering that can be redeemed for free play on slot machines, food and beverage, merchandise and, in limited situations, cash. The incentives earned by customers under these programs are based on previous revenue transactions and represent separate performance obligations. Points earned, less estimated breakage, are recorded as a reduction of casino revenues at the standalone selling price of the points when earned based upon the retail value of the benefits, historical redemption rates and estimated breakage and recognized as departmental revenue based on where such points are redeemed upon fulfillment of the performance obligation. The loyalty program liability represents a deferral of revenue until redemption occurs, which is typically less than one year.

9


Complimentaries

The Company offers discretionary coupons and other discretionary complimentaries to customers outside of the loyalty program. The retail value of complimentary food, beverage, and other services provided to customers is recognized as a reduction to the revenues for the department which issued the complimentary and a credit to the revenue for the department redeemed. Complimentaries provided by third parties at the discretion and under the control of the Company are recorded as an expense when incurred.

The Company’s revenues included complimentaries and loyalty point redemptions totaling $4,494 thousand for the year ended December 31, 2020.

Casino Revenue

The Company recognizes as casino revenue the net win from gaming activities, which is the difference between gaming wins and losses, not the total amount wagered. Progressive jackpots are accrued and charged to revenue at the time the obligation to pay the jackpot is established. Gaming revenues are recognized net of certain cash and free play incentives.

Non-gaming Revenue

Hotel, food and beverage and other operating revenues are recognized as services are performed and is the net amount collected from the customer for such goods and services. Hotel, food and beverage services have been determined to be separate, stand- alone performance obligations and are recorded as revenue as the good or service is transferred to the customer over the customer’s stay at the hotel or when the delivery is made for the food and beverage. Advance deposits for future hotel occupancy, convention space or food and beverage services contracts are recorded as deferred income until the revenue recognition criteria has been met. The Company also provides goods and services that may include multiple performance obligations, such as for packages, for which revenues are allocated on a pro rata basis based on each service's stand-alone selling price.

Advertising Expenses

Advertising costs are expensed in the period the advertising initially takes place and are included in marketing and promotions expenses within operating expenses. Advertising costs included in marketing and promotion expenses were $458 thousand for the year ended December 31, 2020.

Income Taxes

The Company is a disregarded entity (single member LLC) of the Parent, file U.S. and state income tax returns as part of the consolidated group. The Parent is ultimately responsible for the taxes payable of the combined group, as such, tax expense and related payables are not included in the consolidated financial statement of the Company.

Use of Estimates

The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates incorporated into the Company’s consolidated financial statements include useful lives for depreciable and amortizable assets, cash flows in assessing goodwill and indefinite-lived intangible assets for impairment and the recoverability of long-lived assets, self-insurance reserves, player loyalty program liabilities, contingencies and litigation, and claims and assessments. Actual results could differ from these estimates.

10


Recently Issued Accounting Pronouncements

Pronouncements Implemented in 2020

In June 2016 (modified in November 2018), the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, Financial Instruments – Credit Losses related to the timing of recognizing impairment losses on financial assets. The new guidance lowers the threshold on when losses are incurred, from a determination that a loss is probable to a determination that a loss is expected. The guidance is effective for interim and annual periods beginning after December 15, 2020. Adoption of the guidance required a modified-retrospective approach and a cumulative adjustment to retained earnings to the first reporting period that the update is effective. The Company adopted the new guidance on January 1, 2020. Adoption of this guidance did not have a material impact on the Company’s consolidated financial statements.

In December 2019, the FASB issued ASU 2019-12, Simplifying the Accounting for Income Taxes. This amendment modifies accounting guidelines for income taxes and is effective for annual periods beginning after December 15, 2021 with early adoption allowed. We adopted the new guidance during 2020 on a retrospective basis as allowed per the amendments by electing not to present income taxes in the Company's consolidated financial statements. The adoption of this ASU does not have a material impact on the Company’s consolidated financial statements as of, and for the period ended December 31, 2020.

Note 3 — Leases

The Company’s management determines if a contract is or contains a lease at inception or modification of a contract. A contract is or contains a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Control over the use of the identified asset means the lessee has both (a) the right to obtain substantially all of the economic benefits from the use of the asset and (b) the right to direct the use of the asset.

Operating lease ROU assets and liabilities are recognized based on the present value of future minimum lease payments over the expected lease term at commencement date. As the implicit rate is not determinable in most of the Company’s leases, management uses the Parent’s incremental borrowing rate based on the information available at the lease commencement date in determining the present value of future payments. The expected lease terms include options to extend or terminate the lease when it is reasonably certain the Company will exercise such options. Lease expense for operating leases with minimum lease payments is recognized on a straight-line basis over the expected lease term.

The Company’s lease arrangements have lease and non-lease components. For leases in which the Company is the lessee, the Company accounts for the lease components and non-lease components as a single lease component for all classes of underlying assets. Leases, in which the Company is the lessor, are substantially all accounted for as operating leases and the lease components and non-lease components are accounted for separately, which is consistent with the Company’s historical accounting. Leases with an expected or initial term of 12 months or less are not accounted for on the balance sheet and the related lease expense is recognized on a straight-line basis over the expected lease term. The Company's ROU assets were offset by an unfavorable lease liability of our ground lease that existed at the time of adopting ASC 842 on January 1, 2019.

The Company has operating leases for various real estate and equipment. Certain of the Company’s lease agreements include rental payments based on a percentage of sales over specified contractual amounts, rental payments adjusted periodically for inflation and rental payments based on usage. The Company’s leases include options to extend the lease term one month to 25 years.

11


The Company leases the land on which they operate. The lease has an initial term date of December 31, 2028, and has renewal options through December 31, 2053. Fixed rent payments are due monthly and are subject to annual inflation adjustments. In addition to the fixed rent payment, an annual payment may be due based on a percentage of gross revenue over a defined minimum target. Additionally, we are required to make minimum annual capital expenditures which is determined as a percentage of our net revenues, as defined by our lease. For the year ended December 31, 2020, no amounts were due based on gross revenues.

Leases recorded on the balance sheet consist of the following (in thousands):

Classification on the Balance SheetDecember 31, 2020
ASSETS
Operating lease ROU assets
Deferred charges and other assets$41,636
LIABILITIES
Current operating lease liabilities
Accrued expenses and other current liabilities550
Non-current operating lease liabilities
Deferred credits and other liabilities65,790
Other information related to lease terms and discount rates are as follows as of December 31, 2020:
Weighted Average Remaining Lease Term
Operating Leases
33.46 years
Weighted Average Discount Rate
Operating Leases
7.10 %
The components of lease expense are as follows for the year ended December 31, 2020 (in thousands):
Lease expense:
Operating lease expense
$4,480
Short-term and variable lease expense
857
Total lease expense$5,337
Supplemental cash flow information related to leases is as follows for the year ended December 31, 2020 (in thousands):
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases
$5,228
12


Maturities of lease liabilities at December 31, 2020 are summarized as follows (in thousands):
Year ending December 31,
       2021
$5,209
       2022
5,189
       2023
5,186
       2024
5,183
       2025
5,180
Thereafter
145,051
Total future minimum lease payments$170,998
Less: amount representing interest
(104,658)
Present value of future minimum lease payments$66,340
Less: current lease obligations
(550)
Long-term lease obligations$65,790

Note 4 — Property and Equipment
Property and equipment are stated at cost or fair value if acquired in a business combination. Depreciation is computed using the straight-line method over the estimated useful life of the asset or the term of the lease, whichever is less. Costs of major improvements are capitalized, while costs of normal repairs and maintenance are charged to expense as incurred. Gains or losses on dispositions of property and equipment are included in operating income.

Depreciation is computed using the straight-line method over the following estimated useful lives of the assets:

Buildings and improvements3 to 40 years
Land improvements12 to 40 years
Furniture, fixtures and equipment2 to 15 years
The Company evaluates its property and equipment and other long-lived assets for impairment whenever indicators of impairment exist. The Company then compares the estimated future cash flows of the asset, on an undiscounted basis, to the carrying value of the asset. If the undiscounted cash flows exceed the carrying value, no impairment is indicated. If the undiscounted cash flows do not exceed the carrying value, then an impairment charge is recorded. No impairment charges were recorded for the year ended December 31, 2020.
Property and equipment, net is as follows (in thousands):
As of December 31, 2020
Land$1,027 
Buildings and improvements50,970
Furniture, fixtures, and equipment13,824
Construction in progress371
Total property and equipment66,192
Less: accumulated depreciation(9,933)
Total property and equipment, net$56,259
13


Depreciation Expense
(In thousands)Year Ended December 31, 2020
Depreciation expense$4,469

Note 5 — Intangible Assets, Net
Goodwill represents the excess of purchase price over fair market value of net assets acquired in business combinations. Indefinite- lived intangible assets consist of acquired trade name and gaming license. Indefinite-lived intangible assets are not subject to amortization.

Goodwill and indefinite-lived intangible assets must be reviewed for impairment at least annually and between annual test dates in certain circumstances. The Company performs its annual impairment tests as of October 1st of each fiscal year. If the carrying amount of goodwill or an indefinite-lived intangible asset exceeds its fair value, an impairment loss is recognized in an amount equal to that excess amount. As a result of the annual impairment review for goodwill and indefinite-lived intangible assets, no impairment charges were recorded.

Amortization is computed using the straight-line method over the estimated useful life of the asset. The Company evaluates for impairment whenever indicators of impairment exist. When indicators are noted, the Company then compares the estimated undiscounted future cash flows to the carrying value of the asset. If the undiscounted cash flows exceed the carrying value, no impairment is recorded. No impairment charge was recorded for the year ended December 31, 2020.

Intangible assets, net, is as follows (in thousands):
As of
December 31, 2020
Estimated Useful Life
Goodwill$Indefinite
Gaming licenses568 Indefinite
Trademarks3,600 Indefinite
Customer relationships800 3 years
Subtotal$4,968
Accumulated amortization(600)
Total gaming licenses and other intangible assets, net$4,368 

Amortization expense with respect to intangible assets for the year ended December 31, 2020, totaled $267 thousand, which is included in depreciation and amortization in the consolidated statement of operations.

Gaming licenses represent intangible assets acquired from the purchase of a gaming entity located in a gaming jurisdiction where competition is limited, such as when only a limited number of gaming operators are allowed to operate in the jurisdiction. These gaming license rights are not subject to amortization as the Company has determined that they have indefinite useful lives.
Estimated two-year amortization is as follows (in thousands):
Year Ending December 31,
2021
Estimated annual amortization expense$200
14



Note 6 — Accrued Expenses and Other Current Liabilities
A summary of accrued expenses and other current liabilities is as follows (in thousands):
December 31, 2020
Payroll and other compensation$693
Accrued taxes333
Self-insurance97
Outstanding chip and token liability436
Advance deposits36
Operating lease liability550
Other accruals668
Total accrued expenses and other current liabilities$2,813

Note 7 — Commitments and Contingencies
The Company is a party to various legal and administrative proceedings, which have arisen in the normal course of its business. Estimated losses are accrued for these proceedings when the loss is probable and can be estimated. The current liability for the estimated losses associated with these proceedings is not material to the Company’s financial condition and those estimated losses are not expected to have a material impact on its results of operations. In addition, the Company maintains what it believes is adequate insurance coverage to further mitigate the risks of such proceedings. However, such proceedings can be costly, time consuming and unpredictable and, therefore, no assurance can be given that the final outcome of such proceedings may not materially impact the Company’s financial condition or results of operations. Further, no assurance can be given that the amount of scope of existing insurance coverage will be sufficient to cover losses arising from such matter. The Company is party to other ordinary and routine litigation incidental to our business. We do not expect the outcome of any such litigation to have a material effect on our financial position, results of operations, or cash flows, as we do not believe it is reasonably possible that we will incur material losses as a result of such litigation.

Note 8 — Related Parties
Net parent investment—Net parent investments primarily arise from cash transfers between the Company and the Parent related to casino operations and property and equipment transfers.
Management fees—The Company has an agreement with the Parent to provide certain management, administrative and corporate services to the Company in exchange for a fee. The Company incurred $1,189 thousand for shared services during the year ended December 31, 2020, which was included in general and administrative expenses in the consolidated statement of operations.

15


Note 9 — Retirement Plans
The Parent maintains a defined contribution plan under section 401(k) of the Internal Revenue Code for all employees with certain eligibility requirement as outlined in the plan document. The plan allows employees to defer a portion of their income on a pretax basis. The Company matches contributions equal to 50% of the first 6%. Matching contribution expenses for the year ended December 31, 2020 was $96 thousand.

Note 10 — Subsequent Events
In preparing these consolidated financial statements, the Company has evaluated events and transactions for potential recognition or disclosure through March 15, 2021, the date the Company’s consolidated financial statements were available to be issued.
16