Press Releases
Caesars Entertainment Reports Fourth-Quarter and Full-Year 2011 Results
Financial Highlights
- Net revenues increased 2.4% for the quarter and 0.2% for the year
- Income from operations climbed 61.4% for the quarter and 64.5% for the year
- Property EBITDA rose 7.6% for the quarter and 4.6% for the year
- Adjusted EBITDA increased 5.9% for the quarter and 3.9% for the year
The table below highlights certain GAAP and non-GAAP financial measures:
Quarter Ended | Percent Favorable/ | Year Ended | Percent Favorable/ | |||||||||||||
($ in millions, except per share data) | 2011 | 2010 | (Unfavorable) | 2011 | 2010 | (Unfavorable) | ||||||||||
Net revenues | $ | 2,172.4 | $ | 2,121.0 | 2.4% | $ | 8,834.5 | $ | 8,818.6 | 0.2% | ||||||
Income from operations | 211.6 | 131.1 | 61.4% | 875.5 | 532.3 | 64.5% | ||||||||||
Net loss attributable to Caesars | (220.6) | (196.7) | (12.2)% | (687.6) | (831.1) | 17.3% | ||||||||||
Diluted loss per share (1) | (1.76) | (1.71) | (2.9)% | (5.50) | (8.37) | 34.3% | ||||||||||
Property EBITDA (2) | 492.8 | 457.8 | 7.6% | 2,016.7 | 1,927.3 | 4.6% | ||||||||||
Adjusted EBITDA (3) | 466.0 | 439.9 | 5.9% | 1,943.6 | 1,871.2 | 3.9% | ||||||||||
See footnotes following
Management Commentary
"We achieved revenue, income from operations and Property and Adjusted EBITDA growth in the fourth quarter, thanks to strong results in
"The continued growth in
"Our regional performance continued to be impacted by reduced visitation, increased competition and, in the
"We realized an estimated
"Our Caesars-Rock Gaming group, along with our local partners, is optimistic about getting the go-ahead for a 3,750-slot gaming operation in
"Another fourth-quarter accomplishment was our acquisition of the remaining 49% of online social-games operator Playtika, which has more than three million active daily users and which provides us with the opportunity to reach entertainment consumers around the world," Loveman said. "We applied for a license to offer online poker to residents of
"We also achieved record high customer-satisfaction scores for the fourth quarter and full year 2011 — the 11th straight year of gains in guest satisfaction with the services our employees deliver," he said. "I'm confident that record will continue as we prepare to launch an exciting expansion of our Total Rewards customer-loyalty program, already the industry's largest with more than 40 million customers.
"Finally, we began the new year with three transactions designed to strengthen our financial position," Loveman said. "We registered and listed a limited amount of
"I'm confident that our overall operational performance, organizational streamlining, financial enhancements and growth projects already under way are positioning us for sustainable growth in the years ahead," he said.
Financial Results
Quarterly Results
Net revenues for the fourth quarter of 2011 were
For the fourth quarter of 2011, income from operations rose
Net loss attributable to Caesars for the fourth quarter of 2011 was
Full-Year Results
Net revenues for 2011 were
For the year, income from operations increased
Net loss attributable to Caesars for 2011 decreased 17.3% to
Performance Metrics
The Company measures its performance in part through tracking of trips by rated customers, which means a customer whose gaming activity is tracked through our Total Rewards customer-loyalty system ("trips"), and by spend per rated customer trip ("spend per trip").
The following table reflects the percentage increase/(decrease) in trips and spend per trip for the U.S. regions for the fourth quarter and full year 2011 compared with the same periods in 2010.
Fourth Quarter | Full Year | |||||||
Trips | Spend per Trip | Trips | Spend per Trip | |||||
Consolidated Caesars | (1.9)% | (0.3)% | (6.8)% | 3.6% | ||||
0.6% | (2.1)% | 2.5% | 2.7% | |||||
Lodgers | 3.2% | (3.7)% | (0.2)% | (2.2)% | ||||
Non-lodgers | 2.0% | 0.2% | (5.6)% | (0.7)% | ||||
All other regions | (4.6)% | 0.1% | (9.7)% | 3.2% | ||||
On a consolidated basis, trips in the fourth quarter of 2011 declined from 2010 as increased trips in the
For the full year 2011, trips on a consolidated basis declined from 2010 due to new competition in the
On a consolidated basis, cash average daily room rates for 2011 rose 7.1% to
Results by Region
To provide more meaningful information than would be possible on either a consolidated basis or an individual property basis, the Company's casino properties have been grouped into seven regions. Operating results for each of the regions are provided below.
Quarter Ended | Percent Favorable/ | Year Ended December 31, | Percent Favorable/ | |||||||||||||
($ in millions) | 2011 | 2010 | (Unfavorable) | 2011 | 2010 | (Unfavorable) | ||||||||||
Net revenues | $ | 767.2 | $ | 726.7 | 5.6% | $ | 3,013.1 | $ | 2,834.8 | 6.3% | ||||||
Income from operations | 147.1 | 100.9 | 45.8% | 495.5 | 349.9 | 41.6% | ||||||||||
Property EBITDA (2) | 224.4 | 183.7 | 22.2% | 823.7 | 716.5 | 15.0% | ||||||||||
Despite relatively flat trips and a decrease in spend per trip, net revenues in the
Strengthening fundamentals in the overall
Quarter Ended | Percent Favorable/ | Year Ended December 31, | Percent Favorable/ | |||||||||||||
($ in millions) | 2011 | 2010 | (Unfavorable) | 2011 | 2010 | (Unfavorable) | ||||||||||
Net revenues | $ | 414.9 | $ | 417.8 | (0.7)% | $ | 1,839.1 | $ | 1,899.9 | (3.2)% | ||||||
(Loss)/income from operations | (13.9) | (16.5) | 15.8% | 79.6 | 83.7 | (4.9)% | ||||||||||
Property EBITDA (2) | 38.0 | 32.9 | 15.5% | 278.2 | 296.3 | (6.1)% | ||||||||||
Net revenues in the
Quarter Ended | Percent Favorable/ | Year Ended December 31, | Percent Favorable/ | |||||||||||||
($ in millions) | 2011 | 2010 | (Unfavorable) | 2011 | 2010 | (Unfavorable) | ||||||||||
Net revenues | $ | 258.8 | $ | 284.5 | (9.0)% | $ | 1,104.4 | $ | 1,193.4 | (7.5)% | ||||||
Income from operations | 16.0 | 31.7 | (49.5)% | 122.0 | 69.9 | 74.5% | ||||||||||
Property EBITDA (2) | 46.8 | 58.6 | (20.1)% | 230.4 | 226.3 | 1.8% | ||||||||||
While spend per trip remained flat for the fourth quarter of 2011 compared to 2010, net revenues in the
Quarter Ended | Percent Favorable/ | Year Ended December 31, | Percent Favorable/ | |||||||||||||
($ in millions) | 2011 | 2010 | (Unfavorable) | 2011 | 2010 | (Unfavorable) | ||||||||||
Net revenues | $ | 177.6 | $ | 175.1 | 1.4% | $ | 724.4 | $ | 735.4 | (1.5)% | ||||||
Income from operations | 43.3 | 42.4 | 2.1% | 180.9 | 171.0 | 5.8% | ||||||||||
Property EBITDA (2) | 55.7 | 55.2 | 0.9% | 230.3 | 230.3 | —% | ||||||||||
Net revenues in the
Quarter Ended | Percent Favorable/ | Year Ended December 31, | Percent Favorable/ | |||||||||||||
($ in millions) | 2011 | 2010 | (Unfavorable) | 2011 | 2010 | (Unfavorable) | ||||||||||
Net revenues | $ | 253.4 | $ | 278.2 | (8.9)% | $ | 1,059.5 | $ | 1,160.1 | (8.7)% | ||||||
Income from operations | 35.6 | 25.1 | 41.8% | 145.8 | 119.0 | 22.5% | ||||||||||
Property EBITDA (2) | 53.5 | 85.2 | (37.2)% | 226.5 | 262.0 | (13.5)% | ||||||||||
Net revenues in the
Despite an increase in spend per trip,
Other
Other
Quarter Ended | Percent Favorable/ | Year Ended December 31, | Percent Favorable/ | |||||||||||||
($ in millions) | 2011 | 2010 | (Unfavorable) | 2011 | 2010 | (Unfavorable) | ||||||||||
Net revenues | $ | 94.9 | $ | 94.0 | 1.0% | $ | 450.0 | $ | 447.5 | 0.6% | ||||||
(Loss)/income from operations | (1.8) | (1.2) | (50.0)% | 46.6 | (13.9) | * | ||||||||||
Property EBITDA (2) | 9.1 | 10.4 | (12.5)% | 89.5 | 81.3 | 10.1% | ||||||||||
* Not Meaningful | ||||||||||||||||
While spend per trip in the Other Nevada region decreased during the fourth quarter 2011 from 2010, net revenues increased slightly due to an increase in number of trips. Loss from operations and Property EBITDA in the fourth quarter of 2011 were negatively impacted by an increase in property operating expenses, partially offset by higher net revenues when compared to the 2010 fourth quarter.
Net revenues in the Other Nevada region for the full year 2011 increased slightly from 2010 as an increase in number of trips more than offset a decrease in spend per trip. (Loss)/income from operations improved by
Managed, International and Other
Managed, International and Other results include the Company's three Managed tribal casinos and Thistledown Racetrack, the results of its International properties, and Other, which is comprised of corporate expenses, including administrative, marketing and development costs; income from certain non-consolidated affiliates and the results of
Quarter Ended | Percent Favorable/ | Year Ended December 31, | Percent Favorable/ | |||||||||||||
($ in millions) | 2011 | 2010 | (Unfavorable) | 2011 | 2010 | (Unfavorable) | ||||||||||
Net revenues | ||||||||||||||||
Managed | $ | 11.2 | $ | 11.0 | 1.8% | $ | 48.1 | $ | 43.9 | 9.6% | ||||||
International | 126.0 | 114.1 | 10.4% | 462.2 | 431.1 | 7.2% | ||||||||||
Other | 68.4 | 19.6 | 249.0% | 133.7 | 72.5 | 84.4% | ||||||||||
Total net revenues | $ | 205.6 | $ | 144.7 | 42.1% | $ | 644.0 | $ | 547.5 | 17.6% | ||||||
(Loss)/income from operations | ||||||||||||||||
Managed | $ | 1.2 | $ | 1.5 | (20.0)% | $ | 6.0 | $ | 11.9 | (49.6)% | ||||||
International | 19.1 | 6.1 | 213.1% | 38.8 | 10.5 | 269.5% | ||||||||||
Other | (35.0) | (58.9) | 40.6% | (239.7) | (269.7) | 11.1% | ||||||||||
Total loss from operations | $ | (14.7) | $ | (51.3) | 71.3% | $ | (194.9) | $ | (247.3) | (21.2)% | ||||||
Net revenues in the Managed, International and Other businesses increased
Loss from operations decreased
Other Items
Write-downs, reserves, recoveries, and project opening costs decreased
Interest expense, net of interest capitalized increased by
The Company did not have any early extinguishments of debt during the 2011 fourth quarter. For the 2010 fourth quarter, we recognized a gain of
The Company's fourth quarter 2011 effective tax rate benefit was 56.9%, compared with an effective tax rate benefit of 34.9% for the fourth quarter 2010. The Company's full year 2011 effective tax rate benefit was 43.2%, compared with an effective tax rate benefit of 36.3% for full year 2010. The increase in the effective tax rate benefits for the fourth quarter and full year 2011 was due to (i) a deferred tax benefit of
As a substantial portion of the debt of Caesars Entertainment's consolidated group is issued by
Quarter Ended | Percent Favorable/ | Year Ended December 31, | Percent Favorable/ | |||||||||||||
($ in millions) | 2011 | 2010 | (Unfavorable) | 2011 | 2010 | (Unfavorable) | ||||||||||
Net revenues | $ | 1,644.7 | $ | 1,655.2 | (0.6)% | $ | 6,804.0 | $ | 6,856.1 | (0.8)% | ||||||
Income from operations | 161.0 | 113.5 | 41.9% | 704.3 | 411.8 | 71.0% | ||||||||||
Net loss attributable to CEOC | (246.9) | (219.2) | (12.6)% | (779.4) | (851.1) | 8.4% | ||||||||||
Property EBITDA (2) | 379.2 | 369.3 | 2.7% | 1,591.7 | 1,527.1 | 4.2% | ||||||||||
Adjusted EBITDA (3) | 351.3 | 350.1 | 0.3% | 1,513.8 | 1,466.0 | 3.3% | ||||||||||
(1) | On | |
(2) | Property EBITDA is a non GAAP measure that is defined and reconciled to our most comparable GAAP measure later in this release. We have included Property EBITDA because our management uses Property EBITDA to measure performance and allocate resources, and we believe that Property EBITDA provides investors with additional information consistent with that used by our management. | |
(3) | Adjusted EBITDA is a non-GAAP financial measure that is defined and reconciled to our most comparable GAAP measure later in this release. Adjusted EBITDA does not include the pro forma effect of adjustments related to properties and yet-to-be-realized cost savings from our profitability improvement programs. | |
If you would like to ask questions and be an active participant in the call, you should dial (877) 637-3723, or (832) 412-1752 for international callers, and enter Conference ID 46104471 approximately 10 minutes before the call start time. A recording of the live call will be available on our website for 90 days after the event.
This release includes "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. You can identify these statements by the fact that they do not relate strictly to historical or current facts. These statements contain words such as "may," "will," "project," "might," "expect," "believe," "anticipate," "intend," "could," "would," "estimate," "continue," or "pursue," or the negative or other variations thereof or comparable terminology. In particular, they include statements relating to, among other things, future actions, new projects, strategies, future performance, the outcomes of contingencies, and future financial results of Caesars. These forward-looking statements are based on current expectations and projections about future events.
Investors are cautioned that forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties that cannot be predicted or quantified, and, consequently, the actual performance of Caesars may differ materially from those expressed or implied by such forward-looking statements. Such risks and uncertainties include, but are not limited to, the following factors, as well as other factors described from time to time in our reports filed with the
- the impact of the Company's significant indebtedness;
- the impact, if any, of unfunded pension benefits under multi-employer pension plans;
- the effects of local and national economic, credit, and capital market conditions on the economy, in general, and on the gaming industry in particular;
- construction factors, including delays, increased costs of labor and materials, availability of labor and materials, zoning issues, environmental restrictions, soil and water conditions, weather and other hazards, site access matters, and building permit issues;
- the effects of environmental and structural building conditions relating to our properties;
- the ability to timely and cost-effectively integrate companies that we acquire into our operations;
- the ability to realize the expense reductions from our cost savings programs;
- access to available and reasonable financing on a timely basis;
- changes in laws, including increased tax rates, smoking bans, regulations or accounting standards, third-party relations and approvals, and decisions, disciplines, and fines of courts, regulators, and governmental bodies;
- litigation outcomes and judicial and governmental body actions, including gaming legislative action, referenda, regulatory disciplinary actions, and fines and taxation;
- the ability of our customer-tracking, customer loyalty, and yield-management programs to continue to increase customer loyalty and same-store or hotel sales;
- our ability to recoup costs of capital investments through higher revenues;
- acts of war or terrorist incidents, severe weather conditions, uprisings, or natural disasters;
- access to insurance on reasonable terms for our assets;
- abnormal gaming holds ("gaming hold" is the amount of money that is retained by the casino from wagers by customers);
- the potential difficulties in employee retention and recruitment as a result of our substantial indebtedness, the ongoing downturn in the gaming industry, or any other factor; and
- the effects of competition, including locations of competitors and operating and market competition.
Any forward-looking statements are made pursuant to the Private Securities Litigation Reform Act of 1995 and, as such, speak only as of the date made. Caesars disclaims any obligation to update the forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date stated or, if no date is stated, as of the date of this press release.
CONSOLIDATED CONDENSED SUMMARY OF OPERATIONS (UNAUDITED) | ||||||||||||
Quarter Ended | Year Ended | |||||||||||
(In millions, except per share data) | 2011 | 2010 | 2011 | 2010 | ||||||||
Net revenues | $ | 2,172.4 | $ | 2,121.0 | $ | 8,834.5 | $ | 8,818.6 | ||||
Property operating expenses | (1,679.6) | (1,663.2) | (6,817.8) | (6,891.3) | ||||||||
Depreciation and amortization | (180.2) | (187.4) | (712.5) | (735.5) | ||||||||
Write-downs, reserves, recoveries, and project opening costs | (8.9) | (9.6) | (96.0) | (149.7) | ||||||||
Impairment of goodwill and other non-amortizing intangible assets | (11.0) | (49.0) | (11.0) | (193.0) | ||||||||
(Loss)/income on interests in non-consolidated affiliates | (3.7) | 0.7 | (7.9) | (1.5) | ||||||||
Corporate expense | (37.7) | (37.0) | (152.8) | (140.9) | ||||||||
Acquisition and integration costs | (0.7) | (5.2) | (4.3) | (13.6) | ||||||||
Amortization of intangible assets | (39.0) | (39.2) | (156.7) | (160.8) | ||||||||
Income from operations | 211.6 | 131.1 | 875.5 | 532.3 | ||||||||
Interest expense, net of interest capitalized | (673.9) | (509.7) | (2,122.3) | (1,981.6) | ||||||||
Gains on early extinguishments of debt | — | 66.9 | 47.9 | 115.6 | ||||||||
Other income, including interest income | 8.6 | 13.5 | 25.3 | 41.7 | ||||||||
Loss before income taxes | (453.7) | (298.2) | (1,173.6) | (1,292.0) | ||||||||
Benefit for income taxes | 258.3 | 104.2 | 506.9 | 468.7 | ||||||||
Net loss | (195.4) | (194.0) | (666.7) | (823.3) | ||||||||
Less: net income attributable to non-controlling interests | (25.2) | (2.7) | (20.9) | (7.8) | ||||||||
Net loss attributable to Caesars | $ | (220.6) | $ | (196.7) | $ | (687.6) | $ | (831.1) | ||||
Loss per share - basic and diluted | $ | (1.76) | $ | (1.71) | $ | (5.50) | $ | (8.37) | ||||
CONSOLIDATED CONDENSED BALANCE SHEETS (UNAUDITED) | ||||||||
As of | ||||||||
(In millions) | 2011 | 2010 | ||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 904.6 | $ | 987.0 | ||||
Other current assets | 932.6 | 803.5 | ||||||
Total current assets | 1,837.2 | 1,790.5 | ||||||
Property and equipment, net of accumulated depreciation of | 17,266.0 | 17,766.6 | ||||||
Goodwill and other intangible assets | 8,120.7 | 8,132.7 | ||||||
Restricted cash | 451.1 | — | ||||||
Other long-term assets | 840.6 | 897.9 | ||||||
$ | 28,515.6 | $ | 28,587.7 | |||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities | ||||||||
Other current liabilities | $ | 1,562.4 | $ | 1,527.2 | ||||
Current portion of long-term debt | 40.4 | 55.6 | ||||||
Total current liabilities | 1,602.8 | 1,582.8 | ||||||
Long-term debt | 19,759.5 | 18,785.5 | ||||||
Other long-term liabilities | 6,099.9 | 6,546.8 | ||||||
27,462.2 | 26,915.1 | |||||||
Total Caesars Entertainment Corporation Stockholders' equity | 1,006.7 | 1,632.8 | ||||||
Non-controlling interests | 46.7 | 39.8 | ||||||
Total stockholders' equity | 1,053.4 | 1,672.6 | ||||||
$ | 28,515.6 | $ | 28,587.7 | |||||
SUPPLEMENTAL INFORMATION | |
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT CORPORATION | |
TO PROPERTY EBITDA | |
(UNAUDITED) | |
Property EBITDA is presented as a supplemental measure of the Company's performance. Property EBITDA is defined as revenues less property operating expenses and is comprised of net income/(loss) before (i) interest expense, net of interest capitalized and interest income, (ii) (benefit)/provision for income taxes, (iii) depreciation and amortization, (iv) corporate expenses, and (v) certain items that we do not consider indicative of our ongoing operating performance at an operating property level. In evaluating Property EBITDA you should be aware that in the future, the Company may incur expenses that are the same or similar to some of the adjustments in this presentation. Our presentation of Property EBITDA should not be construed as an inference that our future results will be unaffected by unusual or unexpected items. | |
Property EBITDA is a non-GAAP financial measure commonly used in our industry and should not be construed as an alternative to net income/(loss) as an indicator of operating performance or as an alternative to cash flow provided by operating activities as a measure of liquidity (as determined in accordance with GAAP). Property EBITDA may not be comparable to similarly titled measures reported by other companies within our industry. We have included Property EBITDA because our management uses Property EBITDA to measure performance and allocate resources, and we believe that Property EBITDA provides investors with additional information consistent with that used by our management. | |
The following tables reconcile net loss attributable to Caesars to Property EBITDA for the periods indicated. | |
Quarter Ended | ||||||||||||||||||||||||
($ in millions) | Las Vegas Region | Atlantic City Region | Region | Region | Region | Other Region | Managed, Int'l and Other | Total | ||||||||||||||||
Net loss attributable to Caesars | $ | (220.6) | ||||||||||||||||||||||
Net income attributable to non-controlling interests | 25.2 | |||||||||||||||||||||||
Net loss | (195.4) | |||||||||||||||||||||||
Benefit for income taxes | (258.3) | |||||||||||||||||||||||
Loss before income taxes | (453.7) | |||||||||||||||||||||||
Other income, including interest income | (8.6) | |||||||||||||||||||||||
Interest expense, net of interest capitalized | 673.9 | |||||||||||||||||||||||
Income/(loss) from operations | $ | 147.1 | $ | (13.9) | $ | 16.0 | $ | 43.3 | $ | 35.6 | $ | (1.8) | (14.7) | 211.6 | ||||||||||
Depreciation and amortization | 60.0 | 45.3 | 18.2 | 12.1 | 19.0 | 7.1 | 18.5 | 180.2 | ||||||||||||||||
Amortization of intangible assets | 19.1 | 3.8 | 5.5 | — | 0.3 | 3.5 | 6.8 | 39.0 | ||||||||||||||||
Impairment of goodwill and other non-amortizing intangible assets | — | — | 3.0 | — | — | — | 8.0 | 11.0 | ||||||||||||||||
Write-downs, reserves, recoveries, and project opening costs | (1.2) | 2.1 | 4.2 | 0.3 | (1.4) | 0.4 | 4.5 | 8.9 | ||||||||||||||||
Acquisition and integration costs | — | — | — | — | — | — | 0.7 | 0.7 | ||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates | (0.6) | 0.7 | (0.2) | — | — | — | 3.8 | 3.7 | ||||||||||||||||
Corporate expense | — | — | — | — | — | — | 37.7 | 37.7 | ||||||||||||||||
Property EBITDA | $ | 224.4 | $ | 38.0 | $ | 46.8 | $ | 55.7 | $ | 53.5 | $ | 9.1 | $ | 65.3 | $ | 492.8 | ||||||||
SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT CORPORATION TO PROPERTY EBITDA (UNAUDITED) | ||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||
($ in millions) | Las Vegas Region | Atlantic City Region | Region | Region | Region | Other Region | Managed, Int'l and Other | Total | ||||||||||||||||
Net loss attributable to Caesars | $ | (196.7) | ||||||||||||||||||||||
Net income attributable to non-controlling interests | 2.7 | |||||||||||||||||||||||
Net loss | (194.0) | |||||||||||||||||||||||
Benefit for income taxes | (104.2) | |||||||||||||||||||||||
Loss before income taxes | (298.2) | |||||||||||||||||||||||
Other income, including interest income | (13.5) | |||||||||||||||||||||||
Gains on early extinguishments of debt | (66.9) | |||||||||||||||||||||||
Interest expense, net of interest capitalized | 509.7 | |||||||||||||||||||||||
Income/(loss) from operations | $ | 100.9 | $ | (16.5) | $ | 31.7 | $ | 42.4 | $ | 25.1 | $ | (1.2) | $ | (51.3) | 131.1 | |||||||||
Depreciation and amortization | 58.5 | 44.0 | 20.0 | 12.7 | 21.5 | 8.1 | 22.6 | 187.4 | ||||||||||||||||
Amortization of intangible assets | 19.1 | 3.8 | 5.5 | — | 0.3 | 3.5 | 7.0 | 39.2 | ||||||||||||||||
Impairment of goodwill and other non-amortizing intangible assets | — | — | — | — | 38.0 | — | 11.0 | 49.0 | ||||||||||||||||
Write-downs, reserves, recoveries, and project opening costs | 5.9 | 2.1 | 1.6 | 0.1 | 0.3 | — | (0.4) | 9.6 | ||||||||||||||||
Acquisition and integration costs | — | — | — | — | — | — | 5.2 | 5.2 | ||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates | (0.7) | (0.5) | (0.2) | — | — | — | 0.7 | (0.7) | ||||||||||||||||
Corporate expense | — | — | — | — | — | — | 37.0 | 37.0 | ||||||||||||||||
Property EBITDA | $ | 183.7 | $ | 32.9 | $ | 58.6 | $ | 55.2 | $ | 85.2 | $ | 10.4 | $ | 31.8 | $ | 457.8 | ||||||||
SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT CORPORATION TO PROPERTY EBITDA (UNAUDITED) | ||||||||||||||||||||||||
Year Ended | ||||||||||||||||||||||||
($ in millions) | Las Vegas Region | Atlantic City Region | Region | Region | Region | Other Region | Managed, Int'l and Other | Total | ||||||||||||||||
Net loss attributable to Caesars | $ | (687.6) | ||||||||||||||||||||||
Net income attributable to non-controlling interests | 20.9 | |||||||||||||||||||||||
Net loss | (666.7) | |||||||||||||||||||||||
Benefit for income taxes | (506.9) | |||||||||||||||||||||||
Loss before income taxes | (1,173.6) | |||||||||||||||||||||||
Other income, including interest income | (25.3) | |||||||||||||||||||||||
Gains on early extinguishments of debt | (47.9) | |||||||||||||||||||||||
Interest expense, net of interest capitalized | 2,122.3 | |||||||||||||||||||||||
Income/(loss) from operations | $ | 495.5 | $ | 79.6 | $ | 122.0 | $ | 180.9 | $ | 145.8 | $ | 46.6 | $ | (194.9) | 875.5 | |||||||||
Depreciation and amortization | 238.4 | 174.3 | 73.3 | 48.8 | 78.0 | 28.3 | 71.4 | 712.5 | ||||||||||||||||
Amortization of intangible assets | 76.4 | 15.1 | 21.9 | — | 1.4 | 13.9 | 28.0 | 156.7 | ||||||||||||||||
Impairment of goodwill and other non-amortizing intangible assets | — | — | 3.0 | — | — | — | 8.0 | 11.0 | ||||||||||||||||
Write-downs, reserves, recoveries, and project opening costs | 13.4 | 6.6 | 10.8 | 0.7 | 1.4 | 0.7 | 62.4 | 96.0 | ||||||||||||||||
Acquisition and integration costs | 0.2 | — | — | — | — | — | 4.1 | 4.3 | ||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates | (0.3) | 2.5 | (0.7) | — | — | 6.4 | 7.9 | |||||||||||||||||
Corporate expense | — | — | — | — | — | — | 152.8 | 152.8 | ||||||||||||||||
Property EBITDA | $ | 823.7 | $ | 278.2 | $ | 230.4 | $ | 230.3 | $ | 226.5 | $ | 89.5 | $ | 138.1 | $ | 2,016.7 | ||||||||
SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT CORPORATION TO PROPERTY EBITDA (UNAUDITED) | |||||||||||||||||||||||||
Year Ended | |||||||||||||||||||||||||
($ in millions) | Las Vegas Region | Atlantic City Region | Region | Region | Region | Other Region | Managed, Int'l and Other | Total | |||||||||||||||||
Net loss attributable to Caesars | $ | (831.1) | |||||||||||||||||||||||
Net income attributable to non-controlling interests | 7.8 | ||||||||||||||||||||||||
Net loss | (823.3) | ||||||||||||||||||||||||
Benefit for income taxes | (468.7) | ||||||||||||||||||||||||
Loss before income taxes | (1,292.0) | ||||||||||||||||||||||||
Other income, including interest income | (41.7) | ||||||||||||||||||||||||
Gains on early extinguishments of debt | (115.6) | ||||||||||||||||||||||||
Interest expense, net of interest capitalized | 1,981.6 | ||||||||||||||||||||||||
Income/(loss) from operations | $ | 349.9 | $ | 83.7 | $ | 69.9 | $ | 171.0 | $ | 119.0 | $ | (13.9) | $ | (247.3) | 532.3 | ||||||||||
Depreciation and amortization | 239.2 | 178.8 | 79.6 | 50.3 | 81.8 | 32.3 | 73.5 | 735.5 | |||||||||||||||||
Amortization of intangible assets | 76.3 | 15.1 | 21.9 | — | 1.4 | 13.9 | 32.2 | 160.8 | |||||||||||||||||
Impairment of goodwill and other non-amortizing intangible assets | — | — | 51.0 | 9.0 | 58.0 | 49.0 | 26.0 | 193.0 | |||||||||||||||||
Write-downs, reserves, recoveries, and project opening costs | 54.7 | 15.8 | 4.7 | — | 1.7 | — | 72.8 | 149.7 | |||||||||||||||||
Acquisition and integration costs | — | — | — | — | — | — | 13.6 | 13.6 | |||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates | (3.7) | 2.9 | (0.8) | — | — | — | 3.1 | 1.5 | |||||||||||||||||
Corporate expense | — | — | — | — | — | — | 140.9 | 140.9 | |||||||||||||||||
Property EBITDA | $ | 716.5 | $ | 296.3 | $ | 226.3 | $ | 230.3 | $ | 262.0 | $ | 81.3 | $ | 114.6 | $ | 1,927.3 | |||||||||
CAESARS ENTERTAINMENT CORPORATION SUPPLEMENTAL INFORMATION | |
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT CORPORATION TO ADJUSTED EBITDA AND LTM ADJUSTED EBITDA-PRO FORMA | |
(UNAUDITED) | |
Adjusted EBITDA is defined as earnings before interest expense, income taxes, and depreciation and amortization ("EBITDA") further adjusted to exclude certain non-cash and other items required or permitted in calculating covenant compliance under the indenture governing CEOC's secured credit facilities. | |
LTM Adjusted EBITDA -Pro Forma is defined as Adjusted EBITDA further adjusted to include pro forma adjustments related to properties and estimated cost savings yet-to-be-realized. | |
We present Adjusted EBITDA and LTM Adjusted EBITDA-Pro Forma as supplemental measures of our performance and believe that Adjusted EBITDA and LTM Adjusted EBITDA-Pro Forma provide investors with additional information and allow a better understanding of the results of operational activities separate from the financial impact of decisions made for the long-term benefit of our company. | |
Because not all companies use identical calculations, our presentation of Adjusted EBITDA and LTM Adjusted EBITDA - Pro Forma may not be comparable to other similarly titled measures of other companies. | |
The following table reconciles net loss attributable to Caesars to Adjusted EBITDA for the quarters ended | |
($ in millions) | 2011 | 2010 | ||||
Net loss attributable to Caesars | $ | (220.6) | $ | (196.7) | ||
Interest expense, net of capitalized interest and interest income | 665.4 | 499.6 | ||||
Benefit for income taxes | (258.3) | (104.2) | ||||
Depreciation and amortization | 222.4 | 229.3 | ||||
EBITDA | 408.9 | 428.0 | ||||
Project opening costs, abandoned projects, and development costs (a) | 1.8 | 0.1 | ||||
Acquisition and integration costs (b) | 0.7 | 5.2 | ||||
Gains on early extinguishments of debt (c) | — | (66.9) | ||||
Net income/(loss) attributable to non-controlling interests, net of (distributions) (d) | 22.1 | (1.6) | ||||
Impairment of goodwill and other non-amortizing intangible assets (e) | 11.0 | 49.0 | ||||
Non-cash expense for stock compensation benefits (f) | 4.6 | 1.6 | ||||
Expected recoveries from insurance claims for flood losses (g) | (7.4) | — | ||||
Other items (h) | 24.3 | 24.5 | ||||
Adjusted EBITDA | $ | 466.0 | $ | 439.9 | ||
The following table reconciles net loss attributable to Caesars to Adjusted EBITDA and LTM Adjusted EBITDA—Pro Forma for the years ended December 31, 2011 and 2010. | |
($ in millions) | 2011 | 2010 | |||||
Net loss attributable to Caesars | $ | (687.6) | $ | (831.1) | |||
Interest expense, net of capitalized interest and interest income | 2,097.8 | 1,947.6 | |||||
Benefit for income taxes | (506.9) | (468.7) | |||||
Depreciation and amortization | 881.3 | 907.8 | |||||
EBITDA | 1,784.6 | 1,555.6 | |||||
Project opening costs, abandoned projects, and development costs (a) | 37.0 | 31.2 | |||||
Acquisition and integration costs (b) | 4.3 | 13.6 | |||||
Gains on early extinguishments of debt (c) | (47.9) | (115.6) | |||||
Net income/(loss) attributable to non-controlling interests, net of (distributions) (d) | 11.1 | (2.3) | |||||
Impairment of goodwill and other non-amortizing intangible assets (e) | 11.0 | 193.0 | |||||
Non-cash expense for stock compensation benefits (f) | 22.2 | 18.1 | |||||
Expected recoveries from insurance claims for flood losses (g) | 6.6 | — | |||||
Other items (h) | 114.7 | 177.6 | |||||
Adjusted EBITDA | 1,943.6 | 1,871.2 | |||||
Pro forma adjustments related to properties (i) | — | 15.7 | |||||
Pro forma adjustment for estimated cost savings yet-to-be-realized (j) | 198.3 | 207.5 | |||||
LTM adjusted EBITDA - Pro Forma | $ | 2,141.9 | $ | 2,094.4 | |||
______________ | ||
(a) | Amounts represent pre-opening costs incurred in connection with new property openings and expansion projects at existing properties, as well as any non-cash write-offs of abandoned development projects. | |
(b) | Amounts include certain one-time costs associated with the 2010 acquisition of Planet Hollywood and with development activities in the | |
(c) | Amounts represent the difference between the fair value of consideration paid and the book value, net of deferred financing costs, of debt retired through debt extinguishment transactions, which are capital structure-related, rather than operational-type costs. | |
(d) | Amounts represent minority owners' share of income/(loss) from our majority-owned consolidated subsidiaries, net of cash distributions to minority owners, which is a non-cash item as it excludes any cash distributions. | |
(e) | Amounts represent non-cash charges to impair intangible assets primarily resulting from changes in the business outlook in light of the economic downturns in prior periods. | |
(f) | Amounts represent non-cash stock-based compensation expense related to stock options granted to our employees. | |
(g) | Amounts represent the expected cash payments to be received from our insurance carriers to compensate us for lost profits during the floods that occurred in 2011. | |
(h) | Amounts represent add-backs and deductions from EBITDA, whether permitted and/or required under the indentures governing CEOC's existing notes and the credit agreement governing CEOC's senior secured credit facilities, included in arriving at LTM Adjusted EBITDA — Pro Forma but not separately identified. Such add-backs and deductions include litigation awards and settlements, severance and relocation costs, permit remediation costs, gains and losses from disposals of assets, costs incurred in connection with implementing our efficiency and cost-saving programs, our insurance policy deductibles incurred as a result of catastrophic events such as floods and hurricanes, and non-cash equity in earnings of non-consolidated affiliates (net of distributions). | |
(i) | Amounts represent the estimated annualized impact of operating results related to newly completed construction projects, combined with the estimated annualized EBITDA impact associated with properties acquired or disposed of during the period. | |
(j) | Amounts represent adjustments to reflect the impact of annualized run-rate cost savings and anticipated future cost savings to be realized from our announced Project Renewal and other profitability improvement programs. | |
The following tables present the Consolidated Summary of Operations and Supplemental Information for | |
CAESARS ENTERTAINMENT OPERATING COMPANY, INC. CONSOLIDATED SUMMARY OF OPERATIONS (UNAUDITED) | ||||||||||||
Quarter Ended | Year Ended | |||||||||||
($ in millions) | 2011 | 2010 | 2011 | 2010 | ||||||||
Net revenues | 1,644.7 | 1,655.2 | 6,804.0 | 6,856.1 | ||||||||
Property operating expenses | (1,265.5) | (1,285.9) | (5,212.3) | (5,329.0) | ||||||||
Depreciation and amortization | (142.1) | (147.2) | (556.1) | (573.2) | ||||||||
Write-downs, reserves, recoveries, and project opening costs | (6.4) | (3.1) | (91.9) | (123.8) | ||||||||
Impairment of goodwill and other non-amortizing intangible assets | (11.0) | (49.0) | (11.0) | (193.0) | ||||||||
Loss on interests in non-consolidated affiliates | (4.0) | (0.3) | (6.9) | (3.7) | ||||||||
Corporate expense | (30.0) | (27.5) | (120.9) | (107.5) | ||||||||
Acquisition and integration costs | (0.6) | (4.5) | (3.5) | (12.8) | ||||||||
Amortization of intangible assets | (24.1) | (24.2) | (97.1) | (101.3) | ||||||||
Income from operations | 161.0 | 113.5 | 704.3 | 411.8 | ||||||||
Interest expense, net of interest capitalized | (649.1) | (467.6) | (2,030.9) | (1,782.0) | ||||||||
Losses on early extinguishments of debt | — | — | — | (4.7) | ||||||||
Other income, including interest income | 8.2 | 12.7 | 24.1 | 40.9 | ||||||||
Loss before income taxes | (479.9) | (341.4) | (1,302.5) | (1,334.0) | ||||||||
Benefit for income taxes | 247.4 | 125.1 | 533.5 | 490.9 | ||||||||
Net loss | (232.5) | (216.3) | (769.0) | (843.1) | ||||||||
Less: net income attributable to non-controlling interests | (14.4) | (2.9) | (10.4) | (8.0) | ||||||||
Net loss attributable to CEOC | $ | (246.9) | $ | (219.2) | $ | (779.4) | $ | (851.1) | ||||
CAESARS ENTERTAINMENT OPERATING COMPANY, INC. | |
SUPPLEMENTAL INFORMATION | |
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT | |
OPERATING COMPANY, INC. TO PROPERTY EBITDA | |
(UNAUDITED) | |
Property EBITDA is presented as a supplemental measure of CEOC's performance. Property EBITDA is defined as revenues less property operating expenses and is comprised of net income/(loss) before (i) interest expense, net of interest capitalized and interest income, (ii) (benefit)/provision for income taxes, (iii) depreciation and amortization, (iv) corporate expenses, and (v) certain items that we do not consider indicative of our ongoing operating performance at an operating property level. In evaluating Property EBITDA you should be aware that in the future, CEOC may incur expenses that are the same or similar to some of the adjustments in this presentation. Our presentation of Property EBITDA should not be construed as an inference that our future results will be unaffected by unusual or unexpected items. | |
Property EBITDA is a non-GAAP financial measure commonly used in our industry and should not be construed as an alternative to net income/(loss) as an indicator of operating performance or as an alternative to cash flow provided by operating activities as a measure of liquidity (as determined in accordance with GAAP). Property EBITDA may not be comparable to similarly titled measures reported by other companies within our industry. We have included Property EBITDA because our management uses Property EBITDA to measure performance and allocate resources, and we believe that Property EBITDA provides investors with additional information consistent with that used by our management. | |
The following tables reconcile net loss attributable to CEOC to Property EBITDA for the periods indicated. | |
Quarter Ended | ||||||||||||||||||||||||
($ in millions) | Las Vegas Region | Atlantic City Region | Region | Region | Region | Other Region | Managed, Int'l and Other | Total | ||||||||||||||||
Net loss attributable to CEOC | $ | (246.9) | ||||||||||||||||||||||
Net income attributable to non-controlling interests | 14.4 | |||||||||||||||||||||||
Net loss | (232.5) | |||||||||||||||||||||||
Benefit for income taxes | (247.4) | |||||||||||||||||||||||
Loss before income taxes | (479.9) | |||||||||||||||||||||||
Other income, including interest income | (8.2) | |||||||||||||||||||||||
Interest expense, net of interest capitalized | 649.1 | |||||||||||||||||||||||
Income/(loss) from operations | $ | 88.5 | $ | (11.0) | $ | 16.0 | $ | 43.3 | $ | 35.6 | $ | (3.7) | $ | (7.7) | 161.0 | |||||||||
Depreciation and amortization | 36.6 | 32.3 | 18.2 | 12.1 | 19.0 | 5.3 | 18.6 | 142.1 | ||||||||||||||||
Amortization of intangible assets | 8.2 | 2.7 | 5.5 | — | 0.3 | 0.5 | 6.9 | 24.1 | ||||||||||||||||
Impairment of goodwill and other non-amortizing intangible assets | — | — | 3.0 | — | — | — | 8.0 | 11.0 | ||||||||||||||||
Write-downs, reserves, recoveries, and project opening costs | (1.9) | 2.1 | 4.2 | 0.3 | (1.4) | 0.4 | 2.7 | 6.4 | ||||||||||||||||
Acquisition and integration costs | — | — | — | — | — | — | 0.6 | 0.6 | ||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates | — | 0.3 | (0.2) | — | — | — | 3.9 | 4.0 | ||||||||||||||||
Corporate expense | — | — | — | — | — | — | 30.0 | 30.0 | ||||||||||||||||
Property EBITDA | $ | 131.4 | $ | 26.4 | $ | 46.8 | $ | 55.7 | $ | 53.5 | $ | 2.6 | $ | 62.8 | $ | 379.2 | ||||||||
CAESARS ENTERTAINMENT OPERATING COMPANY, INC. SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT OPERATING COMPANY, INC. TO PROPERTY EBITDA (UNAUDITED) | |||||||||||||||||||||||||
Quarter Ended | |||||||||||||||||||||||||
($ in millions) | Las Vegas Region | Atlantic City Region | Region | Region | Region | Other Region | Managed, Int'l and Other | Total | |||||||||||||||||
Net loss attributable to CEOC | $ | (219.2) | |||||||||||||||||||||||
Net income attributable to non-controlling interests | 2.9 | ||||||||||||||||||||||||
Net loss | (216.3) | ||||||||||||||||||||||||
Benefit for income taxes | (125.1) | ||||||||||||||||||||||||
Loss before income taxes | (341.4) | ||||||||||||||||||||||||
Other income, including interest income | (12.7) | ||||||||||||||||||||||||
Interest expense, net of interest capitalized | 467.6 | ||||||||||||||||||||||||
Income/(loss) from operations | $ | 58.2 | $ | (18.1) | $ | 31.7 | $ | 42.4 | $ | 25.1 | $ | (3.9) | $ | (21.9) | 113.5 | ||||||||||
Depreciation and amortization | 33.2 | 31.1 | 20.0 | 12.7 | 21.5 | 6.0 | 22.7 | 147.2 | |||||||||||||||||
Amortization of intangible assets | 8.2 | 2.7 | 5.5 | — | 0.3 | 0.6 | 6.9 | 24.2 | |||||||||||||||||
Impairment of goodwill and other non-amortizing intangible assets | — | — | — | — | 38.0 | — | 11.0 | 49.0 | |||||||||||||||||
Write-downs, reserves, recoveries, and project opening costs | 0.5 | 1.1 | 1.6 | — | 0.3 | — | (0.4) | 3.1 | |||||||||||||||||
Acquisition and integration costs | — | — | — | — | — | — | 4.5 | 4.5 | |||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates | — | (0.2) | (0.2) | — | — | — | 0.7 | 0.3 | |||||||||||||||||
Corporate expense | — | — | — | — | — | — | 27.5 | 27.5 | |||||||||||||||||
Property EBITDA | $ | 100.1 | $ | 16.6 | $ | 58.6 | $ | 55.2 | $ | 85.2 | $ | 2.7 | $ | 50.9 | $ | 369.3 | |||||||||
CAESARS ENTERTAINMENT OPERATING COMPANY, INC. SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT OPERATING COMPANY, INC. TO PROPERTY EBITDA (UNAUDITED) | ||||||||||||||||||||||||
Year Ended | ||||||||||||||||||||||||
($ in millions) | Las Vegas Region | Atlantic City Region | Region | Region | Region | Other Region | Managed, Int'l and Other | Total | ||||||||||||||||
Net loss attributable to CEOC | $ | (779.4) | ||||||||||||||||||||||
Net income attributable to non-controlling interests | 10.4 | |||||||||||||||||||||||
Net loss | (769.0) | |||||||||||||||||||||||
Benefit for income taxes | (533.5) | |||||||||||||||||||||||
Loss before income taxes | (1,302.5) | |||||||||||||||||||||||
Other income, including interest income | (24.1) | |||||||||||||||||||||||
Interest expense, net of interest capitalized | 2,030.9 | |||||||||||||||||||||||
Income/(loss) from operations | $ | 270.6 | $ | 49.4 | $ | 122.0 | $ | 180.9 | $ | 145.8 | $ | 28.2 | $ | (92.6) | 704.3 | |||||||||
Depreciation and amortization | 139.4 | 123.8 | 73.3 | 48.8 | 78.0 | 21.5 | 71.3 | 556.1 | ||||||||||||||||
Amortization of intangible assets | 32.7 | 10.9 | 21.9 | — | 1.4 | 2.2 | 28.0 | 97.1 | ||||||||||||||||
Impairment of goodwill and other non-amortizing intangible assets | — | — | 3.0 | — | — | — | 8.0 | 11.0 | ||||||||||||||||
Write-downs, reserves, recoveries, and project opening costs | 7.5 | 5.6 | 10.8 | 0.7 | 1.4 | 0.7 | 65.2 | 91.9 | ||||||||||||||||
Acquisition and integration costs | — | — | — | — | — | — | 3.5 | 3.5 | ||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates | — | 1.2 | (0.7) | — | — | — | 6.4 | 6.9 | ||||||||||||||||
Corporate expense | — | — | — | — | — | — | 120.9 | 120.9 | ||||||||||||||||
Property EBITDA | $ | 450.2 | $ | 191.0 | $ | 230.4 | $ | 230.3 | $ | 226.5 | $ | 52.5 | $ | 210.8 | $ | 1,591.7 | ||||||||
CAESARS ENTERTAINMENT OPERATING COMPANY, INC. SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT OPERATING COMPANY, INC. TO PROPERTY EBITDA (UNAUDITED) | ||||||||||||||||||||||||
Year Ended | ||||||||||||||||||||||||
($ in millions) | Las Vegas Region | Atlantic City Region | Region | Region | Region | Other Region | Managed, Int'l and Other | Total | ||||||||||||||||
Net loss attributable to CEOC | $ | (851.1) | ||||||||||||||||||||||
Net income attributable to non-controlling interests | 8.0 | |||||||||||||||||||||||
Net loss | (843.1) | |||||||||||||||||||||||
Benefit for income taxes | (490.9) | |||||||||||||||||||||||
Loss before income taxes | (1,334.0) | |||||||||||||||||||||||
Other income, including interest income | (40.9) | |||||||||||||||||||||||
Losses on early extinguishments of debt | 4.7 | |||||||||||||||||||||||
Interest expense, net of interest capitalized | 1,782.0 | |||||||||||||||||||||||
Income/(loss) from operations | $ | 162.5 | $ | 33.5 | $ | 69.9 | $ | 171.0 | $ | 119.0 | $ | (28.7) | $ | (115.4) | 411.8 | |||||||||
Depreciation and amortization | 137.1 | 126.6 | 79.6 | 50.3 | 81.8 | 24.3 | 73.5 | 573.2 | ||||||||||||||||
Amortization of intangible assets | 32.6 | 10.9 | 21.9 | — | 1.4 | 2.2 | 32.3 | 101.3 | ||||||||||||||||
Impairment of goodwill and other non-amortizing intangible assets | — | — | 51.0 | 9.0 | 58.0 | 49.0 | 26.0 | 193.0 | ||||||||||||||||
Write-downs, reserves, recoveries, and project opening costs | 29.8 | 14.8 | 4.7 | — | 1.8 | — | 72.7 | 123.8 | ||||||||||||||||
Acquisition and integration costs | — | — | — | — | — | — | 12.8 | 12.8 | ||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates | — | 1.5 | (0.8) | — | — | — | 3.0 | 3.7 | ||||||||||||||||
Corporate expense | — | — | — | — | — | — | 107.5 | 107.5 | ||||||||||||||||
Property EBITDA | $ | 362.1 | $ | 187.3 | $ | 226.3 | $ | 230.3 | $ | 262.0 | $ | 46.8 | $ | 212.3 | $ | 1,527.1 | ||||||||
CAESARS ENTERTAINMENT OPERATING COMPANY, INC. | |
SUPPLEMENTAL INFORMATION | |
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT | |
OPERATING COMPANY, INC. | |
TO ADJUSTED EBITDA, LTM ADJUSTED EBITDA-PRO FORMA AND | |
LTM ADJUSTED EBITDA-PRO FORMA - CEOC RESTRICTED | |
(UNAUDITED) | |
Adjusted EBITDA is defined as EBITDA further adjusted to exclude certain non-cash and other items required or permitted in calculating covenant compliance under the indenture governing CEOC's the credit facility. | |
LTM Adjusted EBITDA-Pro Forma is defined as Adjusted EBITDA further adjusted to include pro forma adjustments related to properties and estimated cost savings yet-to-be-realized. | |
We present Adjusted EBITDA and LTM Adjusted EBITDA-Pro Forma as supplemental measures of CEOC's performance and believe that Adjusted EBITDA and LTM Adjusted EBITDA-Pro Forma provide investors with additional information and allow a better understanding of the results of operational activities separate from the financial impact of decisions made for the long-term benefit of CEOC. | |
Adjusted EBITDA and LTM adjusted EBITDA-Pro Forma include the results and adjustments of CEOC on a consolidated basis without the exclusion of CEOC's unrestricted subsidiaries, and therefore, are different than the calculations used to determine compliance with debt covenants under the credit facility. The reconciliation of Net loss attributable to CEOC to LTM adjusted EBITDA-Pro Forma on the following page includes an additional calculation to exclude the results and adjustments of the unrestricted subsidiaries of CEOC resulting in an amount used to determine compliance with debt covenants ("LTM adjusted EBITDA-Pro Forma - CEOC Restricted"). | |
Because not all companies use identical calculations, the presentation of CEOC's Adjusted EBITDA, LTM Adjusted EBITDA-Pro Forma, and LTM adjusted EBITDA-Pro Forma - CEOC Restricted may not be comparable to other similarly titled measures of other companies. | |
The following table reconciles net loss attributable to CEOC to Adjusted EBITDA for the quarters ended | |
($ in millions) | 2011 | 2010 | ||||
Net loss attributable to CEOC | $ | (246.9) | $ | (219.2) | ||
Interest expense, net of capitalized interest and interest income | 641.0 | 457.8 | ||||
Benefit for income taxes | (247.4) | (125.1) | ||||
Depreciation and amortization | 169.4 | 174.2 | ||||
EBITDA | 316.1 | 287.7 | ||||
Project opening costs, abandoned projects, and development costs (a) | 1.8 | (2.3) | ||||
Acquisition and integration costs(b) | 0.6 | 4.5 | ||||
Net income attributable to non-controlling interests, net of (distributions) (d) | 11.3 | (1.5) | ||||
Impairment of goodwill and other non-amortizing intangible assets (e) | 11.0 | 49.0 | ||||
Non-cash expense for stock compensation benefits (f) | 4.4 | 1.5 | ||||
Expected recoveries from insurance claims for flood losses (g) | (7.4) | — | ||||
Other items (h) | 13.5 | 11.2 | ||||
Adjusted EBITDA | $ | 351.3 | $ | 350.1 | ||
The following table reconciles net loss attributable to CEOC to Adjusted EBITDA, LTM Adjusted EBITDA-Pro Forma, and LTM adjusted EBITDA-Pro Forma - CEOC Restricted for the years ended December 31, 2011 and 2010. | |
($ in millions) | 2011 | 2010 | ||||
Net loss attributable to CEOC | $ | (779.4) | $ | (851.1) | ||
Interest expense, net of capitalized interest and interest income | 2,007.5 | 1,748.9 | ||||
Benefit for income taxes | (533.5) | (490.9) | ||||
Depreciation and amortization | 665.3 | 685.9 | ||||
EBITDA | 1,359.9 | 1,092.8 | ||||
Project opening costs, abandoned projects, and development costs (a) | 36.4 | 28.8 | ||||
Acquisition and integration costs (b) | 3.5 | 12.8 | ||||
Loss on early extinguishments of debt (c) | — | 4.7 | ||||
Net income attributable to non-controlling interests, net of (distributions) (d) | 0.6 | (2.1) | ||||
Impairment of goodwill and other non-amortizing intangible assets (e) | 11.0 | 193.0 | ||||
Non-cash expense for stock compensation benefits (f) | 21.3 | 17.2 | ||||
Expected recoveries from insurance claims for flood losses (g) | 6.6 | — | ||||
Other items (h) | 74.5 | 118.8 | ||||
Adjusted EBITDA | 1,513.8 | 1,466.0 | ||||
Pro forma adjustments related to properties (i) | — | 15.7 | ||||
Pro forma adjustment for estimated cost savings yet-to-be-realized (j) | 138.8 | 145.3 | ||||
LTM adjusted EBITDA-Pro Forma | 1,652.6 | 1,627.0 | ||||
EBITDA of CEOC's unrestricted subsidiaries | (70.9) | (43.5) | ||||
Adjustments related to CEOC's unrestricted subsidiaries | 0.7 | (9.7) | ||||
Pro forma adjustments related to CEOC's unrestricted subsidiaries | (6.3) | (7.9) | ||||
LTM adjusted EBITDA-Pro Forma - CEOC Restricted | $ | 1,576.1 | $ | 1,565.9 | ||
(a) | Amounts represent pre-opening costs incurred in connection with new property openings and expansion projects at existing properties, as well as any non-cash write-offs of abandoned development projects. | |
(b) | Amounts include certain one-time costs associated with the 2010 acquisition of Planet Hollywood and with development activities in the | |
(c) | Amounts represent the difference between the fair value of consideration paid and the book value, net of deferred financing costs, of debt retired through debt extinguishment transactions, which are capital structure-related, rather than operational-type costs. | |
(d) | Amounts represent minority owners' share of income/(loss) from our majority-owned consolidated subsidiaries, net of cash distributions to minority owners, which is a non-cash item as it excludes any cash distributions. | |
(e) | Amounts represent non-cash charges to impair intangible assets primarily resulting from changes in the business outlook in light of the economic downturns in prior periods. | |
(f) | Amounts represent non-cash stock-based compensation expense related to stock options granted to our employees. | |
(g) | Amounts represent the expected cash payments to be received from our insurance carriers to compensate us for lost profits during the floods that occurred in 2011. | |
(h) | Amounts represent add-backs and deductions from EBITDA, whether permitted and/or required under the indentures governing CEOC's existing notes and the credit agreement governing CEOC's senior secured credit facilities, included in arriving at LTM Adjusted EBITDA — Pro Forma but not separately identified. Such add-backs and deductions include litigation awards and settlements, severance and relocation costs, permit remediation costs, gains and losses from disposals of assets, costs incurred in connection with implementing our efficiency and cost-saving programs, our insurance policy deductibles incurred as a result of catastrophic events such as floods and hurricanes, and non-cash equity in earnings of non-consolidated affiliates (net of distributions). | |
(i) | Amounts represent the estimated annualized impact of operating results related to newly completed construction projects, combined with the estimated annualized EBITDA impact associated with properties acquired or disposed of during the period. | |
(j) | Amounts represent adjustments of CEOC to reflect the impact of annualized run-rate cost savings and anticipated future cost savings to be realized from our announced Project Renewal and other profitability improvement programs. | |
SOURCE
News Provided by Acquire Media