Press Releases
Caesars Entertainment Reports Fourth-Quarter and Full-Year 2012 Results
(Logo: http://photos.prnewswire.com/prnh/20120607/LA21221LOGO)
Financial Highlights
- Fourth-quarter revenues decline due mainly to Hurricane Sandy property closures, full-year revenues relatively unchanged
- Fourth-quarter customer spend per trip increases, full-year spending remains stable
- Harrah's
St. Louis sale and$2.75 billion of secured-notes offerings in 2012 boost liquidity, strengthen balance sheet $185 million raised for Bill's hotel-casino renovation and Linq project moves forward on Las Vegas Strip
The table below highlights certain GAAP and non-GAAP financial measures:
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Year Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||
(Dollars in millions, except per share data) |
2012 |
2011 |
2012 |
2011 |
|||||||||||
Net revenues |
$ |
2,016.8 |
$ |
2,108.2 |
(4.3)% |
$ |
8,586.7 |
$ |
8,573.3 |
0.2% | |||||
(Loss)/income from operations (1) |
(343.6) |
198.8 |
* |
(313.4) |
816.3 |
* | |||||||||
Loss from continuing operations, net of income taxes |
(427.0) |
(201.7) |
(111.7)% |
(1,382.7) |
(698.1) |
(98.1)% | |||||||||
(Loss)/income from discontinued operations, net of income taxes |
(38.9) |
6.3 |
* |
(109.5) |
31.4 |
* | |||||||||
Net loss attributable to Caesars |
(469.7) |
(220.6) |
(112.9)% |
(1,497.5) |
(687.6) |
(117.8)% | |||||||||
Diluted loss per share (2) |
(3.75) |
(1.76) |
(113.1)% |
(11.95) |
(5.50) |
(117.3)% | |||||||||
Property EBITDA (3) |
451.9 |
492.8 |
(8.3)% |
2,038.7 |
2,016.7 |
1.1% | |||||||||
Adjusted EBITDA (4) |
420.1 |
466.0 |
(9.8)% |
1,937.7 |
1,943.6 |
(0.3)% |
Net revenues, (loss)/income from operations, and loss from continuing operations, net of income taxes for all periods presented in the table above exclude the results of the Harrah's |
See footnotes following |
* Not meaningful |
Management Commentary
"The fourth quarter capped a year that was marked by significant progress on our strategy to reinvigorate our core business, expand our domestic distribution network, pursue growth online and internationally and continue to improve the company's capital structure," said
"Our efforts to enhance the hospitality presence we provide in
"In the Internet space,
"Finally, we have taken additional steps to further improve our capital structure," he said. "During 2012, we issued
Financial Results
Quarterly Results
Net revenues for the fourth quarter 2012 decreased
For the fourth quarter 2012, loss from operations was
Net loss attributable to Caesars increased
For the fourth quarter 2012, Property EBITDA and Adjusted EBITDA decreased
Full-Year Results
Net revenues for 2012 increased
For 2012, loss from operations was
Net loss attributable to Caesars for 2012 increased
For the full year 2012, Property EBITDA increased 1.1% and Adjusted EBITDA remained stable compared with the full year 2011.
Performance Metrics
The Company measures its performance in part through the tracking of trips by rated customers, which means a customer whose gaming activity is tracked through the 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 of 2012 compared with the same periods in 2011.
Quarter Ended |
Year Ended | |||||||
Trips |
Spend per |
Trips |
Spend per | |||||
Consolidated Caesars |
(10.9)% |
6.2% |
(4.1)% |
0.9% | ||||
|
(3.0)% |
11.1% |
1.0% |
3.2% | ||||
|
||||||||
Lodgers |
(23.4)% |
0.5% |
(10.2)% |
(0.8)% | ||||
Non-lodgers |
(22.0)% |
(0.3)% |
(8.3)% |
(1.1)% | ||||
All other regions |
(6.2)% |
4.1% |
(2.5)% |
(0.5)% |
On a consolidated basis, trips decreased in the fourth quarter of 2012 from the same period in 2011, due mainly to hurricane-related property closures and competitive pressures in the
For the full year 2012, trips decreased on a consolidated basis compared with 2011, due to large declines in
On a consolidated basis, fourth-quarter cash average daily room rates for 2012 declined 6.0% 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 and other operations have been grouped into seven regions. Operating results for each of the regions are provided below.
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Year Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||
Net revenues |
$ |
742.6 |
$ |
767.2 |
(3.2)% |
$ |
3,029.9 |
$ |
3,013.1 |
0.6% | |||||
Income from operations |
118.4 |
147.1 |
(19.5)% |
428.7 |
495.5 |
(13.5)% | |||||||||
Property EBITDA (3) |
216.7 |
224.4 |
(3.4)% |
806.3 |
823.7 |
(2.1)% |
Net revenues for the fourth quarter of 2012 declined
Net revenues for the full year 2012 increased
During the fourth quarter 2012, the Company secured
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Year Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||
Net revenues |
$ |
335.1 |
$ |
414.9 |
(19.2)% |
$ |
1,681.3 |
$ |
1,839.1 |
(8.6)% | |||||
(Loss)/income from operations |
(477.0) |
(13.9) |
* |
(394.6) |
79.6 |
* | |||||||||
Property EBITDA (3) |
28.8 |
38.0 |
(24.2)% |
265.6 |
278.2 |
(4.5)% |
* Not meaningful |
Net revenues in the fourth quarter 2012 decreased
For the full year 2012, net revenues decreased by
The Company expects that the region will continue to be challenged as a result of the slow recovery from the hurricane and competitive pressures.
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Year Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||
Net revenues |
$ |
258.4 |
$ |
258.8 |
(0.2)% |
$ |
1,101.9 |
$ |
1,104.4 |
(0.2)% | |||||
Income/(loss) from operations |
48.8 |
16.0 |
205.0% |
(222.3) |
122.0 |
* | |||||||||
Property EBITDA (3) |
53.9 |
46.8 |
15.2% |
248.5 |
230.4 |
7.9% |
* Not meaningful |
In the fourth quarter 2012, net revenues were stable compared with 2011 despite increased competitive pressures from new competition in
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Year Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||
Net revenues |
$ |
109.2 |
$ |
114.5 |
(4.6)% |
$ |
459.8 |
$ |
466.7 |
(1.5)% | |||||
Income from operations |
28.4 |
25.9 |
9.7% |
123.1 |
105.6 |
16.6% | |||||||||
Property EBITDA (3) |
36.6 |
33.4 |
9.6% |
153.5 |
136.4 |
12.5% |
Net revenues in the
Net revenues for the full year 2012 decreased
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Year Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||
Net revenues |
$ |
247.7 |
$ |
253.4 |
(2.2)% |
$ |
1,050.4 |
$ |
1,059.5 |
(0.9)% | |||||
Income from operations |
34.5 |
35.6 |
(3.1)% |
156.0 |
145.8 |
7.0% | |||||||||
Property EBITDA (3) |
53.8 |
53.5 |
0.6% |
233.4 |
226.5 |
3.0% |
In the fourth quarter 2012, net revenues decreased
Full year 2012 net revenues decreased
Other
Other
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Year Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||
Net revenues |
$ |
100.2 |
$ |
94.9 |
5.6% |
$ |
436.7 |
$ |
450.0 |
(3.0)% | |||||
Income/(loss) from operations |
37.9 |
(1.8) |
* |
(23.6) |
46.6 |
* | |||||||||
Property EBITDA (3) |
20.0 |
9.1 |
119.8% |
94.0 |
89.5 |
5.0% |
* Not meaningful |
Fourth quarter 2012 net revenues increased
Net revenues for the full year 2012 decreased
Managed, International and Other
The Managed region includes companies that operate three Indian-owned casinos, as well as Horseshoe Cleveland and Caesars Windsor, and the results of Thistledown Racetrack ("Thistledown") through
In the fourth quarter 2012, the Company began discussions with interested investors on a sale of the subsidiaries that hold the Company's land concession in Macau. As a result of this plan of disposal, the assets and liabilities have been classified as held for sale at
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Year Ended |
Percent Favorable/ (Unfavorable) | |||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
||||||||||||
Net revenues |
||||||||||||||||
Managed |
$ |
27.5 |
$ |
11.2 |
145.5% |
$ |
89.5 |
$ |
48.1 |
86.1% | ||||||
International |
123.4 |
124.9 |
(1.2)% |
461.5 |
458.7 |
0.6% | ||||||||||
Other |
72.7 |
68.4 |
6.3% |
275.7 |
133.7 |
106.2% | ||||||||||
Total net revenues |
$ |
223.6 |
$ |
204.5 |
9.3% |
$ |
826.7 |
$ |
640.5 |
29.1% | ||||||
Income/(loss) from operations |
||||||||||||||||
Managed |
$ |
4.0 |
$ |
1.2 |
233.3% |
$ |
7.0 |
$ |
6.0 |
16.7% | ||||||
International |
13.9 |
23.7 |
(41.4)% |
37.4 |
54.9 |
(31.9)% | ||||||||||
Other |
(152.5) |
(35.0) |
(335.7)% |
(425.1) |
(239.7) |
(77.3)% | ||||||||||
Total loss from operations |
$ |
(134.6) |
$ |
(10.1) |
* |
$ |
(380.7) |
$ |
(178.8) |
(112.9)% |
* Not meaningful |
In the fourth quarter 2012, net revenues rose
For the full year 2012, net revenues for the region increased
Other Items
Interest Expense, Net of Interest Capitalized
Interest expense, net of interest capitalized, decreased by
Gains on Early Extinguishments of Debt
During the fourth quarter of 2012, the Company repurchased
Benefit for Income Taxes
The effective tax rate benefit on continuing operations for the fourth quarter 2012 and 2011 was 47.2% and 56.8%, respectively. The decrease in the quarterly effective tax rate benefit is due mainly to (i) a decrease in the tax benefit from foreign operations in 2012 mostly related to the effect of providing deferred taxes on unremitted earning from foreign subsidiaries in
The Company's full-year effective tax rate benefit for 2012 and 2011 was 38.6% and 43.4%, respectively. The year-over-year decrease in the effective tax rate benefit was primarily due to (i) nondeductible goodwill impairments in 2012, (ii) a decrease in the tax benefit from foreign operations in 2012 mostly related to the effect of providing deferred taxes on unremitted earning from foreign subsidiaries in
(Loss)/income from discontinued operations, net of income taxes
Loss from discontinued operations, net of income taxes for the full year 2012 was
Cost-Savings Initiatives
As a substantial portion of the debt of
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Year Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||
Net revenues |
$ |
1,553.7 |
$ |
1,580.5 |
(1.7)% |
$ |
6,479.9 |
$ |
6,542.8 |
(1.0)% | |||||
(Loss)/income from operations (1) |
(329.9) |
148.2 |
* |
(455.0) |
645.1 |
* | |||||||||
Loss from continuing operations, net of income taxes |
(446.9) |
(238.8) |
(87.1)% |
(1,513.5) |
(800.4) |
(89.1)% | |||||||||
(Loss)/income from discontinued operations, net of income taxes |
(38.9) |
6.3 |
* |
(109.5) |
31.4 |
* | |||||||||
Net loss attributable to CEOC |
(488.5) |
(246.9) |
(97.9)% |
(1,627.4) |
(779.4) |
(108.8)% | |||||||||
Property EBITDA (3) |
375.3 |
379.2 |
(1.0)% |
1,602.8 |
1,591.7 |
0.7% | |||||||||
Adjusted EBITDA (4) |
342.7 |
351.3 |
(2.4)% |
1,479.5 |
1,513.8 |
(2.3)% |
Net revenues, (loss)/income from operations, and loss from continuing operations, net of income taxes for all periods presented in the table above exclude the results of the Harrah's | |
* |
Not meaningful |
(1) |
Loss from operations for Caesars includes intangible and tangible asset impairment charges of |
(2) |
Diluted loss per share for the periods shown includes loss per share from discontinued operations in the fourth quarter and the full year of 2012 of |
(3) |
Property EBITDA is a non-GAAP financial measure that is defined and reconciled to its most comparable GAAP measure later in this release. Property EBITDA is included because the Company's management uses Property EBITDA to measure performance and allocate resources, and believes that Property EBITDA provides investors with additional information consistent with that used by management. |
(4) |
Adjusted EBITDA is a non-GAAP financial measure that is defined and reconciled to its most comparable GAAP measure later in this release. Adjusted EBITDA is included because management believes that Adjusted EBITDA provides investors with additional information that allows a better understanding of the results of operational activities separate from the financial impact of decisions made for the long-term benefit of the Company. Adjusted EBITDA does not include the pro forma effect of adjustments related to properties and yet-to-be-realized cost savings from the Company's profitability improvement programs. |
If you would like to ask questions and be an active participant in the call, you may dial (877) 637-3676, or (832) 412-1752 for international callers, and enter Conference ID 98080704 approximately 10 minutes before the call start time. A recording of the live call will be available on the Company's 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," "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 the Company's reports filed with the
- the impact of the Company's significant indebtedness;
- the effects of local and national economic, credit, and capital market conditions on the economy, in general, and on the gaming industry, in particular;
- the ability to realize the expense reductions from cost-savings programs;
- access to available and reasonable financing on a timely basis;
- the ability of the Company's customer-tracking, customer loyalty, and yield-management programs to continue to increase customer loyalty and same-store or hotel sales;
- 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;
- the ability to recoup costs of capital investments through higher revenues;
- abnormal gaming holds ("gaming hold" is the amount of money that is retained by the casino from wagers by customers);
- the ability to timely and cost-effectively integrate companies that the Company acquires into its operations;
- the effects of competition, including locations of competitors, competition for new licenses and operating and market competition;
- the potential difficulties in employee retention and recruitment as a result of the Company's substantial indebtedness or any other factor;
- 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;
- litigation outcomes and judicial and governmental body actions, including gaming legislative action, referenda, regulatory disciplinary actions, and fines and taxation;
- the effects of environmental and structural building conditions relating to the Company's properties;
- access to insurance on reasonable terms for the Company's assets;
- acts of war or terrorist incidents, severe weather conditions, uprisings, or natural disasters;
- losses sustained as a result of natural disasters, including losses in revenues and damage to property, and the impact of severe weather conditions on our ability to attract customers to certain of our facilities, such as the amount of losses and disruption to our company as a result of Hurricane Sandy in late
October 2012 ; and - the impact, if any, of unfunded pension benefits under multi-employer pension plans.
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 release.
CONSOLIDATED SUMMARY OF OPERATIONS (UNAUDITED) | |||||||||||
Quarter Ended |
Year Ended | ||||||||||
(In millions, except per share data) |
2012 |
2011 |
2012 |
2011 | |||||||
Net revenues |
$ |
2,016.8 |
$ |
2,108.2 |
$ |
8,586.7 |
$ |
8,573.3 | |||
Property operating expenses |
(1,581.1) |
(1,637.3) |
(6,617.5) |
(6,650.6) | |||||||
Depreciation and amortization |
(180.9) |
(171.5) |
(715.5) |
(678.1) | |||||||
Write-downs, reserves, and project opening costs, net of recoveries |
(42.8) |
(13.8) |
(106.2) |
(73.8) | |||||||
Intangible and tangible asset impairment charges |
(448.2) |
(5.7) |
(1,067.7) |
(32.8) | |||||||
Loss on interests in non-consolidated affiliates |
(8.7) |
(3.7) |
(17.5) |
(7.9) | |||||||
Corporate expense |
(49.8) |
(37.7) |
(195.0) |
(152.8) | |||||||
Acquisition and integration costs |
(3.9) |
(0.7) |
(6.1) |
(4.3) | |||||||
Amortization of intangible assets |
(45.0) |
(39.0) |
(174.6) |
(156.7) | |||||||
(Loss)/income from operations |
(343.6) |
198.8 |
(313.4) |
816.3 | |||||||
Interest expense, net of interest capitalized |
(527.0) |
(674.0) |
(2,101.3) |
(2,122.3) | |||||||
Gains on early extinguishments of debt |
56.5 |
— |
136.0 |
47.9 | |||||||
Other income, including interest income |
6.1 |
8.6 |
25.5 |
25.3 | |||||||
Loss from continuing operations before income taxes |
(808.0) |
(466.6) |
(2,253.2) |
(1,232.8) | |||||||
Benefit for income taxes |
381.0 |
264.9 |
870.5 |
534.7 | |||||||
Loss from continuing operations, net of income taxes |
(427.0) |
(201.7) |
(1,382.7) |
(698.1) | |||||||
Discontinued operations |
|||||||||||
Income/(loss) from discontinued operations |
6.6 |
12.8 |
(59.4) |
59.2 | |||||||
Provision for income taxes |
(45.5) |
(6.5) |
(50.1) |
(27.8) | |||||||
(Loss)/income from discontinued operations, net of income taxes |
(38.9) |
6.3 |
(109.5) |
31.4 | |||||||
Net loss |
(465.9) |
(195.4) |
(1,492.2) |
(666.7) | |||||||
Less: net income attributable to non-controlling interests |
(3.8) |
(25.2) |
(5.3) |
(20.9) | |||||||
Net loss attributable to Caesars |
$ |
(469.7) |
$ |
(220.6) |
$ |
(1,497.5) |
$ |
(687.6) | |||
(Loss)/earnings per share - basic and diluted |
|||||||||||
Loss per share from continuing operations |
$ |
(3.44) |
$ |
(1.81) |
$ |
(11.08) |
$ |
(5.75) | |||
(Loss)/earnings per share from discontinued operations |
(0.31) |
0.05 |
(0.87) |
0.25 | |||||||
Net loss per share |
$ |
(3.75) |
$ |
(1.76) |
$ |
(11.95) |
$ |
(5.50) |
CONSOLIDATED SUMMARY BALANCE SHEETS (UNAUDITED) | |||||
As of | |||||
(In millions) |
2012 |
2011 | |||
Assets |
|||||
Current assets |
|||||
Cash and cash equivalents |
$ |
1,757.5 |
$ |
891.2 | |
Restricted Cash (a) |
833.6 |
66.6 | |||
Assets held for sale (b) |
5.1 |
15.5 | |||
Other current assets |
897.4 |
863.9 | |||
Total current assets |
3,493.6 |
1,837.2 | |||
Property and equipment, net |
15,701.7 |
16,485.6 | |||
Goodwill and other intangible assets |
7,146.0 |
7,723.6 | |||
Restricted cash |
364.6 |
451.1 | |||
Assets held for sale (b) |
471.2 |
1,177.7 | |||
Other long-term assets |
821.0 |
840.4 | |||
$ |
27,998.1 |
$ |
28,515.6 | ||
Liabilities and Stockholders' Equity |
|||||
Current liabilities |
|||||
Current portion of long-term debt (a) |
$ |
879.9 |
$ |
40.4 | |
Liabilities held for sale (b) |
3.8 |
13.5 | |||
Other current liabilities |
1,704.6 |
1,548.9 | |||
Total current liabilities |
2,588.3 |
1,602.8 | |||
Long-term debt |
20,532.2 |
19,759.5 | |||
Liabilities held for sale (b) |
52.1 |
66.3 | |||
Other long-term liabilities |
5,157.1 |
6,033.6 | |||
28,329.7 |
27,462.2 | ||||
Total Caesars stockholders' (deficit)/equity |
(411.7) |
1,006.7 | |||
Non-controlling interests |
80.1 |
46.7 | |||
Total (deficit)/equity |
(331.6) |
1,053.4 | |||
$ |
27,998.1 |
$ |
28,515.6 |
(a) |
The balance of restricted cash at |
(b) |
The balances at |
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 the Company does not consider indicative of its 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. The presentation of Property EBITDA should not be construed as an inference that future results will be unaffected by unusual or unexpected items.
Property EBITDA is a non-GAAP financial measure commonly used in the Company's 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 the industry. Property EBITDA is included because management uses Property EBITDA to measure performance and allocate resources, and believes that Property EBITDA provides investors with additional information consistent with that used by 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 |
Discontinued Operations |
Total | |||||||||||||||||
Net loss attributable to Caesars |
$ |
(469.7) | ||||||||||||||||||||||||
Net income attributable to non-controlling interests |
3.8 | |||||||||||||||||||||||||
Net loss |
(465.9) | |||||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
38.9 | |||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(427.0) | |||||||||||||||||||||||||
Benefit for income taxes |
(381.0) | |||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(808.0) | |||||||||||||||||||||||||
Other income, including interest income |
(6.1) | |||||||||||||||||||||||||
Gains on early extinguishments of debt |
(56.5) | |||||||||||||||||||||||||
Interest expense, net of interest capitalized |
527.0 | |||||||||||||||||||||||||
Income/(loss) from operations |
$ |
118.4 |
$ |
(477.0) |
$ |
48.8 |
$ |
28.4 |
$ |
34.5 |
$ |
37.9 |
$ |
(134.6) |
(343.6) | |||||||||||
Depreciation and amortization |
67.0 |
45.6 |
19.8 |
8.1 |
19.1 |
7.3 |
14.0 |
180.9 | ||||||||||||||||||
Amortization of intangible assets |
19.0 |
4.0 |
5.5 |
— |
0.3 |
3.5 |
12.7 |
45.0 | ||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
450.0 |
(21.8) |
— |
— |
(29.0) |
49.0 |
448.2 | ||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
12.8 |
6.0 |
1.7 |
0.1 |
— |
0.3 |
21.9 |
42.8 | ||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
3.9 |
3.9 | ||||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates |
(0.4) |
0.1 |
(0.2) |
— |
— |
— |
9.2 |
8.7 | ||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
49.8 |
49.8 | ||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
16.2 |
16.2 | |||||||||||||||||||||||
Property EBITDA |
$ |
216.7 |
$ |
28.8 |
$ |
53.9 |
$ |
36.6 |
$ |
53.8 |
$ |
20.0 |
$ |
25.9 |
$ |
16.2 |
$ |
451.9 |
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 |
Discontinued Operations |
Total | |||||||||||||||||||||||||
Net loss attributable to Caesars |
$ |
(220.6) | ||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
25.2 | |||||||||||||||||||||||||||||||||
Net loss |
(195.4) | |||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(6.3) | |||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(201.7) | |||||||||||||||||||||||||||||||||
Benefit for income taxes |
(264.9) | |||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(466.6) | |||||||||||||||||||||||||||||||||
Other income, including interest income |
(8.6) | |||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
674.0 | |||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
147.1 |
$ |
(13.9) |
$ |
16.0 |
$ |
25.9 |
$ |
35.6 |
$ |
(1.8) |
$ |
(10.1) |
198.8 | |||||||||||||||||||
Depreciation and amortization |
60.0 |
45.3 |
18.2 |
7.6 |
19.0 |
7.1 |
14.3 |
171.5 | ||||||||||||||||||||||||||
Amortization of intangible assets |
19.1 |
3.8 |
5.5 |
— |
0.3 |
3.5 |
6.8 |
39.0 | ||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
— |
3.0 |
— |
— |
— |
2.7 |
5.7 | ||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
(1.2) |
2.1 |
4.2 |
(0.1) |
(1.4) |
0.4 |
9.8 |
13.8 | ||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
21.9 |
21.9 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ |
224.4 |
$ |
38.0 |
$ |
46.8 |
$ |
33.4 |
$ |
53.5 |
$ |
9.1 |
$ |
65.7 |
$ |
21.9 |
$ |
492.8 |
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 |
Discontinued Operations |
Total | |||||||||||||||||||||||||
Net loss attributable to Caesars |
$ |
(1,497.5) | ||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
5.3 | |||||||||||||||||||||||||||||||||
Net loss |
(1,492.2) | |||||||||||||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
109.5 | |||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(1,382.7) | |||||||||||||||||||||||||||||||||
Benefit for income taxes |
(870.5) | |||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(2,253.2) | |||||||||||||||||||||||||||||||||
Other income, including interest income |
(25.5) | |||||||||||||||||||||||||||||||||
Gains on early extinguishments of debt |
(136.0) | |||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
2,101.3 | |||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
428.7 |
$ |
(394.6) |
$ |
(222.3) |
$ |
123.1 |
$ |
156.0 |
$ |
(23.6) |
$ |
(380.7) |
(313.4) | |||||||||||||||||||
Depreciation and amortization |
268.2 |
179.7 |
77.0 |
30.4 |
75.8 |
28.7 |
55.7 |
715.5 | ||||||||||||||||||||||||||
Amortization of intangible assets |
75.8 |
16.0 |
22.1 |
— |
1.0 |
13.9 |
45.8 |
174.6 | ||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
3.0 |
450.0 |
334.7 |
— |
— |
74.0 |
206.0 |
1,067.7 | ||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
33.1 |
12.2 |
37.7 |
0.1 |
0.6 |
0.9 |
21.6 |
106.2 | ||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
6.1 |
6.1 | ||||||||||||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates |
(2.6) |
2.2 |
(0.6) |
— |
— |
— |
18.5 |
17.5 | ||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
195.0 |
195.0 | ||||||||||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
69.5 |
69.5 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ |
806.3 |
$ |
265.6 |
$ |
248.5 |
$ |
153.5 |
$ |
233.4 |
$ |
94.0 |
$ |
167.9 |
$ |
69.5 |
$ |
2,038.7 |
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 |
Discontinued Operations |
Total | |||||||||||||||||||||||||
Net loss attributable to Caesars |
$ |
(687.6) | ||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
20.9 | |||||||||||||||||||||||||||||||||
Net loss |
(666.7) | |||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(31.4) | |||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(698.1) | |||||||||||||||||||||||||||||||||
Benefit for income taxes |
(534.7) | |||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(1,232.8) | |||||||||||||||||||||||||||||||||
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 |
$ |
105.6 |
$ |
145.8 |
$ |
46.6 |
$ |
(178.8) |
816.3 | |||||||||||||||||||
Depreciation and amortization |
238.4 |
174.3 |
73.3 |
30.6 |
78.0 |
28.3 |
55.2 |
678.1 | ||||||||||||||||||||||||||
Amortization of intangible assets |
76.4 |
15.1 |
21.9 |
— |
1.4 |
13.9 |
28.0 |
156.7 | ||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
— |
3.0 |
— |
— |
— |
29.8 |
32.8 | ||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
13.4 |
6.6 |
10.8 |
0.3 |
1.4 |
0.7 |
40.6 |
73.8 | ||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
94.0 |
94.0 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ |
823.7 |
$ |
278.2 |
$ |
230.4 |
$ |
136.4 |
$ |
226.5 |
$ |
89.5 |
$ |
138.0 |
$ |
94.0 |
$ |
2,016.7 |
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.
Last twelve months ("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.
Adjusted EBITDA and LTM Adjusted EBITDA-Pro Forma are presented as supplemental measures of the Company's performance and management believes 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 the Company.
Because not all companies use identical calculations, the 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) |
2012 |
2011 | |||
Net loss attributable to Caesars |
$ |
(469.7) |
$ |
(220.6) | |
Interest expense, net of interest capitalized and interest income |
521.8 |
665.4 | |||
Benefit for income taxes (a) |
(335.5) |
(258.3) | |||
Depreciation and amortization (b) |
239.2 |
222.4 | |||
EBITDA |
(44.2) |
408.9 | |||
Project opening costs, abandoned projects and development costs (c) |
24.3 |
7.1 | |||
Acquisition and integration costs (d) |
3.9 |
0.7 | |||
Gains on early extinguishments of debt (e) |
(56.5) |
— | |||
Net income/(loss) attributable to non-controlling interests, net of (distributions) (f) |
0.8 |
22.1 | |||
Impairments of intangible and tangible assets (g) |
448.2 |
5.7 | |||
Non-cash expense for stock compensation benefits (h) |
12.1 |
4.6 | |||
Adjustments for recoveries from insurance claims for flood losses(i) |
— |
(7.4) | |||
Gain on sale of discontinued operations (j) |
(9.3) |
— | |||
Other items(k) |
40.8 |
24.3 | |||
Adjusted EBITDA |
$ |
420.1 |
$ |
466.0 |
The following table reconciles net loss attributable to Caesars to Adjusted EBITDA for the years ended | |||||
(In millions) |
2012 |
2011 | |||
Net loss attributable to Caesars |
$ |
(1,497.5) |
$ |
(687.6) | |
Interest expense, net of interest capitalized and interest income |
2,079.2 |
2,097.8 | |||
Benefit for income taxes (a) |
(820.4) |
(506.9) | |||
Depreciation and amortization (b) |
931.1 |
881.3 | |||
EBITDA |
692.4 |
1,784.6 | |||
Project opening costs, abandoned projects and development costs (c) |
71.7 |
15.2 | |||
Acquisition and integration costs (d) |
6.1 |
4.3 | |||
Gains on early extinguishments of debt (e) |
(136.0) |
(47.9) | |||
Net income/(loss) attributable to non-controlling interests, net of (distributions) (f) |
(3.3) |
11.1 | |||
Impairments of intangible and tangible assets (g) |
1,168.7 |
32.8 | |||
Non-cash expense for stock compensation benefits (h) |
55.1 |
22.2 | |||
Adjustments for recoveries from insurance claims for flood losses(i) |
(6.6) |
6.6 | |||
Gain on sale of discontinued operations (j) |
(9.3) |
— | |||
Other items(k) |
98.9 |
114.7 | |||
Adjusted EBITDA |
1,937.7 |
$ |
1,943.6 | ||
Pro forma adjustments related to properties (l) |
3.8 |
||||
Pro forma adjustment for estimated cost savings yet-to-be-realized (m) |
212.8 |
||||
Pro forma adjustments for discontinued operations (n) |
(59.4) |
||||
LTM Adjusted EBITDA-Pro Forma |
$ |
2,094.9 |
(a) |
Amounts include the provision for income taxes related to discontinued operations of |
(b) |
Amounts include depreciation and amortization related to discontinued operations of |
(c) |
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. |
(d) |
Amounts include certain costs associated with development activities which are infrequently occurring costs and associated with acquisition initiatives. |
(e) |
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. |
(f) |
Amounts represent minority owners' share of income/(loss) from the Company's majority-owned consolidated subsidiaries, net of cash distributions to minority owners, which is a non cash item as it excludes any cash distributions. |
(g) |
Amounts represent non-cash charges to impair intangible and tangible assets primarily resulting from changes in the business outlook in light of economic conditions. Amounts include impairment charges related to discontinued operations of |
(h) |
Amounts represent non-cash stock-based compensation expense related to stock options and restricted stock granted to the Company's employees. |
(i) |
Amounts represent adjustments for insurance claims related to lost profits during the floods that occurred in 2011. |
(j) |
Amount represents the gain recognized on the sale of the Harrah's |
(k) |
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 the Company's efficiency and cost-saving programs, the Company's 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). |
(l) |
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 during the period. |
(m) |
Amount represents adjustments to reflect the impact of annualized run-rate cost savings and anticipated future cost savings to be realized from the Company's announced Project Renewal and other profitability improvement and cost-savings programs. |
(n) |
Per CEOC's senior secured credit facilities, EBITDA related to the Company's discontinued operations are deducted from LTM Adjusted EBITDA - Pro Forma. |
The following tables present the Consolidated Summary of Operations and Supplemental Information for
CONSOLIDATED SUMMARY OF OPERATIONS (UNAUDITED) | |||||||||||
Quarter Ended |
Year Ended December 31, | ||||||||||
(In millions) |
2012 |
2011 |
2012 |
2011 | |||||||
Net revenues |
$ |
1,553.7 |
$ |
1,580.5 |
$ |
6,479.9 |
$ |
6,542.8 | |||
Property operating expenses |
(1,194.6) |
(1,223.2) |
(4,946.6) |
(5,045.1) | |||||||
Depreciation and amortization |
(139.1) |
(133.3) |
(555.0) |
(521.7) | |||||||
Write-downs, reserves, and project opening costs, net of recoveries |
(23.6) |
(11.3) |
(80.4) |
(69.7) | |||||||
Intangible and tangible asset impairment charges |
(448.2) |
(5.7) |
(1,064.7) |
(32.8) | |||||||
Loss on interests in non-consolidated affiliates |
(9.0) |
(4.0) |
(18.9) |
(6.9) | |||||||
Corporate expense |
(37.8) |
(30.0) |
(157.8) |
(120.9) | |||||||
Acquisition and integration costs |
(4.0) |
(0.6) |
(5.8) |
(3.5) | |||||||
Amortization of intangible assets |
(27.3) |
(24.2) |
(105.7) |
(97.1) | |||||||
(Loss)/income from operations |
(329.9) |
148.2 |
(455.0) |
645.1 | |||||||
Interest expense, net of interest capitalized |
(506.5) |
(649.1) |
(2,016.2) |
(2,030.9) | |||||||
Other income, including interest income |
4.7 |
8.2 |
23.1 |
24.1 | |||||||
Loss from continuing operations before income taxes |
(831.7) |
(492.7) |
(2,448.1) |
(1,361.7) | |||||||
Benefit for income taxes |
384.8 |
253.9 |
934.6 |
561.3 | |||||||
Loss from continuing operations, net of income taxes |
(446.9) |
(238.8) |
(1,513.5) |
(800.4) | |||||||
Discontinued operations |
|||||||||||
Income/(loss) from discontinued operations |
6.6 |
12.8 |
(59.4) |
59.2 | |||||||
Provision for income taxes |
(45.5) |
(6.5) |
(50.1) |
(27.8) | |||||||
(Loss)/income from discontinued operations, net of income taxes |
(38.9) |
6.3 |
(109.5) |
31.4 | |||||||
Net loss |
(485.8) |
(232.5) |
(1,623.0) |
(769.0) | |||||||
Less: net income attributable to non-controlling interests |
(2.7) |
(14.4) |
(4.4) |
(10.4) | |||||||
Net loss attributable to CEOC |
$ |
(488.5) |
$ |
(246.9) |
$ |
(1,627.4) |
$ |
(779.4) |
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 the Company does not consider indicative of CEOC's 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. The presentation of Property EBITDA should not be construed as an inference that CEOC's future results will be unaffected by unusual or unexpected items.
Property EBITDA is a non-GAAP financial measure commonly used in the Company's 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 the industry. Property EBITDA is presented because management uses Property EBITDA to measure performance and allocate resources, and believes that Property EBITDA provides investors with additional information consistent with that used by 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 |
Discontinued Operations |
Total | |||||||||||||||||||||||||
Net loss attributable to CEOC |
$ |
(488.5) | ||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
2.7 | |||||||||||||||||||||||||||||||||
Net loss |
(485.8) | |||||||||||||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
38.9 | |||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(446.9) | |||||||||||||||||||||||||||||||||
Benefit for income taxes |
(384.8) | |||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(831.7) | |||||||||||||||||||||||||||||||||
Other income, including interest income |
(4.7) | |||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
506.5 | |||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
76.8 |
$ |
(472.7) |
$ |
48.8 |
$ |
28.4 |
$ |
34.5 |
$ |
35.4 |
$ |
(81.1) |
(329.9) | |||||||||||||||||||
Depreciation and amortization |
40.6 |
32.4 |
19.8 |
8.1 |
19.1 |
5.5 |
13.6 |
139.1 | ||||||||||||||||||||||||||
Amortization of intangible assets |
8.2 |
3.0 |
5.5 |
— |
0.3 |
0.5 |
9.8 |
27.3 | ||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
450.0 |
(21.8) |
— |
— |
(29.0) |
49.0 |
448.2 | ||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
9.7 |
4.9 |
1.7 |
0.1 |
— |
0.3 |
6.9 |
23.6 | ||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
4.0 |
4.0 | ||||||||||||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates |
— |
— |
(0.2) |
— |
— |
— |
9.2 |
9.0 | ||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
37.8 |
37.8 | ||||||||||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
16.2 |
16.2 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ |
135.2 |
$ |
17.6 |
$ |
53.9 |
$ |
36.6 |
$ |
53.8 |
$ |
12.7 |
$ |
49.3 |
$ |
16.2 |
$ |
375.3 |
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 |
Discontinued Operations |
Total | |||||||||||||||||||||||||
Net loss attributable to CEOC |
$ |
(246.9) | ||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
14.4 | |||||||||||||||||||||||||||||||||
Net loss |
(232.5) | |||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(6.3) | |||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(238.8) | |||||||||||||||||||||||||||||||||
Benefit for income taxes |
(253.9) | |||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(492.7) | |||||||||||||||||||||||||||||||||
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 |
$ |
25.9 |
$ |
35.6 |
$ |
(3.7) |
$ |
(3.1) |
148.2 | |||||||||||||||||||
Depreciation and amortization |
36.6 |
32.3 |
18.2 |
7.6 |
19.0 |
5.3 |
14.3 |
133.3 | ||||||||||||||||||||||||||
Amortization of intangible assets |
8.2 |
2.7 |
5.5 |
— |
0.3 |
0.5 |
7.0 |
24.2 | ||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
— |
3.0 |
— |
— |
— |
2.7 |
5.7 | ||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
(1.9) |
2.1 |
4.2 |
(0.1) |
(1.4) |
0.4 |
8.0 |
11.3 | ||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
21.9 |
21.9 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ |
131.4 |
$ |
26.4 |
$ |
46.8 |
$ |
33.4 |
$ |
53.5 |
$ |
2.6 |
$ |
63.2 |
$ |
21.9 |
$ |
379.2 |
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 |
Discontinued Operations |
Total | |||||||||||||||||||||||||
Net loss attributable to CEOC |
$ |
(1,627.4) | ||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
4.4 | |||||||||||||||||||||||||||||||||
Net loss |
(1,623.0) | |||||||||||||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
109.5 | |||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(1,513.5) | |||||||||||||||||||||||||||||||||
Benefit for income taxes |
(934.6) | |||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(2,448.1) | |||||||||||||||||||||||||||||||||
Other income, including interest income |
(23.1) | |||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
2,016.2 | |||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
220.5 |
$ |
(426.8) |
$ |
(222.3) |
$ |
123.1 |
$ |
156.0 |
$ |
(45.4) |
$ |
(260.1) |
(455.0) | |||||||||||||||||||
Depreciation and amortization |
166.3 |
129.1 |
77.0 |
30.4 |
75.8 |
21.7 |
54.7 |
555.0 | ||||||||||||||||||||||||||
Amortization of intangible assets |
32.7 |
11.8 |
22.1 |
— |
1.0 |
2.2 |
35.9 |
105.7 | ||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
450.0 |
334.7 |
— |
— |
74.0 |
206.0 |
1,064.7 | ||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
24.0 |
10.6 |
37.7 |
0.1 |
0.6 |
0.9 |
6.5 |
80.4 | ||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
5.8 |
5.8 | ||||||||||||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates |
— |
1.1 |
(0.6) |
— |
— |
— |
18.4 |
18.9 | ||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
157.8 |
157.8 | ||||||||||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
69.5 |
69.5 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ |
443.5 |
$ |
175.9 |
$ |
248.5 |
$ |
153.5 |
$ |
233.4 |
$ |
53.4 |
$ |
225.1 |
$ |
69.5 |
$ |
1,602.8 |
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 |
Discontinued Operations |
Total | |||||||||||||||||||||||||
Net loss attributable to CEOC |
$ |
(779.4) | ||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
10.4 | |||||||||||||||||||||||||||||||||
Net loss |
(769.0) | |||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(31.4) | |||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(800.4) | |||||||||||||||||||||||||||||||||
Benefit for income taxes |
(561.3) | |||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(1,361.7) | |||||||||||||||||||||||||||||||||
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 |
$ |
105.6 |
$ |
145.8 |
$ |
28.2 |
$ |
(76.5) |
645.1 | |||||||||||||||||||
Depreciation and amortization |
139.4 |
123.8 |
73.3 |
30.6 |
78.0 |
21.5 |
55.1 |
521.7 | ||||||||||||||||||||||||||
Amortization of intangible assets |
32.7 |
10.9 |
21.9 |
— |
1.4 |
2.2 |
28.0 |
97.1 | ||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
— |
3.0 |
— |
— |
— |
29.8 |
32.8 | ||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
7.5 |
5.6 |
10.8 |
0.3 |
1.4 |
0.7 |
43.4 |
69.7 | ||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
94.0 |
94.0 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ |
450.2 |
$ |
191.0 |
$ |
230.4 |
$ |
136.4 |
$ |
226.5 |
$ |
52.5 |
$ |
210.7 |
$ |
94.0 |
$ |
1,591.7 |
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.
Adjusted EBITDA and LTM Adjusted EBITDA-Pro Forma are presented as supplemental measures of CEOC's performance and management believes 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 LTM Adjusted EBITDA-Pro Forma 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 fourth quarter of 2012 and 2011. | |||||
(In millions) |
2012 |
2011 | |||
Net loss attributable to CEOC |
$ |
(488.5) |
$ |
(246.9) | |
Interest expense, net of capitalized interest and interest income |
502.0 |
641.0 | |||
Benefit for income taxes (a) |
(339.3) |
(247.4) | |||
Depreciation and amortization (b) |
179.7 |
169.4 | |||
EBITDA |
(146.1) |
316.1 | |||
Project opening costs, abandoned projects and development costs (c) |
8.4 |
7.1 | |||
Acquisition and integration costs (d) |
4.0 |
0.6 | |||
Net income/(loss) attributable to non-controlling interests, net of (distributions) (e) |
(0.3) |
11.3 | |||
Impairments of intangible and tangible assets (f) |
448.2 |
5.7 | |||
Non-cash expense for stock compensation benefits (g) |
9.5 |
4.4 | |||
Adjustments for recoveries from insurance claims for flood losses(h) |
— |
(7.4) | |||
Gain on sale of discontinued operations (i) |
(9.3) |
— | |||
Other items (j) |
28.3 |
13.5 | |||
Adjusted EBITDA |
$ |
342.7 |
$ |
351.3 |
The following table reconciles net loss attributable to CEOC to Adjusted EBITDA for the years ended | |||||
(In millions) |
2012 |
2011 | |||
Net loss attributable to CEOC |
$ |
(1,627.4) |
$ |
(779.4) | |
Interest expense, net of capitalized interest and interest income |
1,995.7 |
2,007.5 | |||
Benefit for income taxes (a) |
(884.5) |
(533.5) | |||
Depreciation and amortization (b) |
701.7 |
665.3 | |||
EBITDA |
185.5 |
1,359.9 | |||
Project opening costs, abandoned projects and development costs (c) |
55.9 |
14.6 | |||
Acquisition and integration costs (d) |
5.8 |
3.5 | |||
Net income/(loss) attributable to non-controlling interests, net of (distributions) (e) |
(4.2) |
0.6 | |||
Impairments of intangible and tangible assets (f) |
1,165.7 |
32.8 | |||
Non-cash expense for stock compensation benefits (g) |
33.4 |
21.3 | |||
Adjustments for recoveries from insurance claims for flood losses(h) |
(6.6) |
6.6 | |||
Gain on sale of discontinued operations (i) |
(9.3) |
— | |||
Other items (j) |
53.3 |
74.5 | |||
Adjusted EBITDA |
1,479.5 |
$ |
1,513.8 | ||
Pro forma adjustments related to properties (k) |
3.8 |
||||
Pro forma adjustment for estimated cost savings yet-to-be-realized (l) |
152.2 |
||||
Pro forma adjustments for discontinued operations (m) |
(59.4) |
||||
LTM Adjusted EBITDA-Pro Forma |
1,576.1 |
||||
LTM Adjusted EBITDA-Pro forma of CEOC's unrestricted subsidiaries |
(97.6) |
||||
LTM Adjusted EBITDA-Pro Forma - CEOC Restricted |
$ |
1,478.5 |
(a) |
Amounts include the provision for income taxes related to discontinued operations of |
(b) |
Amounts include depreciation and amortization related to discontinued operations of |
(c) |
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. |
(d) |
Amounts include certain costs associated with development activities which are infrequently occurring costs and associated with acquisition initiatives. |
(e) |
Amounts represent minority owners' share of income/(loss) from CEOC's majority-owned consolidated subsidiaries, net of cash distributions to minority owners, which is a non cash item as it excludes any cash distributions. |
(f) |
Amounts represent non-cash charges to impair intangible and tangible assets primarily resulting from changes in the business outlook in light of economic conditions. Amounts include impairment charges related to discontinued operations of |
(g) |
Amounts represent non-cash stock-based compensation expense related to stock options and restricted stock granted to CEOC's employees. |
(h) |
Amounts represent adjustments for insurance claims related to lost profits during the floods that occurred in 2011. |
(i) |
Amount represents the gain recognized on the sale of the Harrah's |
(j) |
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 - CEOC Restricted 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 the Company's efficiency and cost-saving programs, CEOC's 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). |
(k) |
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 during the period. |
(l) |
Amount represents adjustments of CEOC to reflect the impact of annualized run-rate cost savings and anticipated future cost savings to be realized from the Company's announced Project Renewal and other profitability improvement and cost-savings programs. |
(m) |
Per CEOC's senior secured credit facilities, EBITDA related to the Company's discontinued operations are deducted from LTM Adjusted EBITDA - Pro Forma. |
SOURCE
News Provided by Acquire Media