Press Releases
Caesars Entertainment Reports Fourth-Quarter and Full-Year 2013 Results
- Recently announced asset sales to
Caesars Growth Partners, LLC demonstrating the Company's efforts to strengthen CEOC's financial position and capital structure - Ongoing positive trends in F&B and hotel revenue in
Las Vegas drove improved performance in 4Q of 2013 - Successful completion of
CGP LLC transaction inNov 2013 ;CGP LLC Q4 results consolidated intoCaesars Entertainment - CIE launched real money online gaming in
New Jersey onNov 26 - Launched the LINQ at the end of Q4; on track to fully-open venue and unveil the High Roller in coming months
- Strategic partnerships with Starwood Hotels & Resorts and Live Nation broaden and enrich hospitality experience
Summary of Financial Data
The table below highlights certain GAAP and non-GAAP financial measures:
Three Months Ended |
Percent Favorable/(Unfavorable) |
Years Ended |
Percent Favorable/(Unfavorable) | ||||||||||||||||||
(Dollars in millions, except per share data) |
2013 |
2012(7) |
2013 |
2012(7) |
|||||||||||||||||
Casino revenues (1) |
$ |
1,412.0 |
$ |
1,487.3 |
(5.1)% |
$ |
5,808.8 |
$ |
6,243.0 |
(7.0)% |
|||||||||||
Net revenues (1) |
2,078.4 |
2,014.9 |
3.2% |
8,559.7 |
8,580.4 |
(0.2)% |
|||||||||||||||
Loss from operations (1) (2) (3) |
(1,864.2) |
(353.4) |
(427.5)% |
(2,234.6) |
(319.9) |
(598.5)% |
|||||||||||||||
Loss from continuing operations, net of income taxes (1) (3) |
(1,751.5) |
(435.8) |
(301.9)% |
(2,909.8) |
(1,388.2) |
(109.6)% |
|||||||||||||||
Loss from discontinued operations, net of income taxes |
(0.5) |
(40.7) |
98.8% |
(30.0) |
(114.6) |
73.8% |
|||||||||||||||
Net loss attributable to Caesars (3) |
(1,756.9) |
(480.3) |
(265.8)% |
(2,948.2) |
(1,508.1) |
(95.5)% |
|||||||||||||||
Basic and diluted loss per share (4) |
(12.83) |
(3.84) |
(234.1)% |
(22.93) |
(12.04) |
(90.4)% |
|||||||||||||||
Property EBITDA (5) |
386.4 |
441.4 |
(12.5)% |
1,876.6 |
2,028.1 |
(7.5)% |
|||||||||||||||
Adjusted EBITDA (6) |
406.3 |
420.1 |
(3.3)% |
1,854.5 |
1,937.7 |
(4.3)% |
____________________
(1) - (7) See footnotes following |
Management Commentary
"During 2013 we invested significantly in our properties and executed a number of initiatives to enhance the company's capital structure and better position the company for sustainable growth," said
"While the operating environment remained challenging in the fourth quarter, we are encouraged by volume and visitation trends in our core market of
Basis of Presentation
In the fourth quarter of 2013, Caesars with its operating company,
The operating results of
- CERP results presented herein reflect intercompany lease income from
Octavius Tower for all periods presented, even though it was only acquired by CERP inOctober 2013 . As this income is also presented in CEOC (the owner of the Tower until its transfer to CERP) for periods prior to the sale, results would be duplicated without proper elimination; - CEOC results presented herein reflect the operating results of Planet Hollywood through the sale date in
October 2013 andCGP LLC results include Planet Hollywood for all periods presented; - Eliminating and consolidating entries are not presented in the tables; and
- CEC parent company operating results are not included.
In the discussion below, the words "Company", "Caesars", "
Consolidated Financial Results
Fourth Quarter 2013 results compared with Fourth Quarter 2012
Net Revenues
Net revenues increased 3.2% compared with the prior year quarter, primarily due to the combination of increases in revenues of
Casino revenues declined
On a consolidated basis, rooms revenue increased
Reimbursable management costs increased to
Loss from Operations
Loss from operations was
During the fourth quarter 2013, several indicators arose that required us to assess our goodwill, intangible assets and tangible assets for impairment. These events included deteriorating market conditions in
Net Loss and EBITDA measures
Net loss attributable to Caesars was
Property EBITDA decreased
Year ended
Net Revenues
Net revenues were relatively unchanged in 2013 from 2012 as a
Casino revenues declined in large part due to the continued weakness seen in
On a consolidated basis, rooms revenue increased
Reimbursable management costs increased to
Loss from Operations
Loss from operations was
Loss from operations also worsened due to the income impact of the decline in casino revenues, the write-off of our investment in Suffolk Downs in
Net Loss and EBITDA measures
Net loss attributable to Caesars was
Property EBITDA decreased
Regional Operating Results - Consolidated
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 four regions. Operating results for each of the regions, irrespective of which structure the properties belong, are provided below.
Three Months Ended |
Percent Favorable/(Unfavorable) |
Years Ended |
Percent Favorable/(Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2013 |
2012 |
2013 |
2012 |
|||||||||||||||||
Net revenues |
$ |
799.4 |
$ |
742.6 |
7.6 |
% |
$ |
3,070.4 |
$ |
3,029.9 |
1.3 |
% | |||||||||
Income from operations |
150.2 |
118.4 |
26.9 |
% |
527.2 |
428.7 |
23.0 |
% | |||||||||||||
Property EBITDA (5) |
235.2 |
216.7 |
8.5 |
% |
866.1 |
806.3 |
7.4 |
% |
____________________
|
Fourth Quarter 2013 results compared with Fourth Quarter 2012
Net revenues increased
Rooms revenues increased
Food and beverage revenues increased
Income from operations increased
Additionally, property EBITDA was
Year ended
Net revenues increased 1.3% compared with 2012 on increases in rooms, food and beverage and other revenues, which were largely offset by the decline in casino revenues of
Food and beverage revenues increased
Rooms revenues increased
Income from operations increased
Property EBITDA increased
Three Months Ended |
Percent Favorable/(Unfavorable) |
Years Ended |
Percent Favorable/(Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2013 |
2012 |
2013 |
2012 |
|||||||||||||||||
Net revenues |
$ |
334.0 |
$ |
335.1 |
(0.3)% |
$ |
1,520.9 |
$ |
1,681.3 |
(9.5)% |
|||||||||||
Loss from operations |
(1,909.3) |
(477.0) |
(300.3)% |
(2,405.3) |
(394.6) |
(509.6)% |
|||||||||||||||
Property EBITDA (5) |
11.3 |
28.8 |
(60.8)% |
203.4 |
265.6 |
(23.4)% |
____________________
|
Fourth Quarter 2013 results compared with Fourth Quarter 2012
Net revenues in the fourth quarter 2013 were relatively unchanged compared with the prior year quarter during which Hurricane Sandy closed our properties for five days in
Loss from operations was
Property EBITDA in the region declined
Year ended
Net revenues decreased
Loss from operations was
Property EBITDA declined
We expect the region will continue to be challenged as a result of the competitive pressures. We continue to consider our participation strategies in this region to better align capacity with demand.
Other U.S
Three Months Ended |
Percent Favorable/(Unfavorable) |
Years Ended |
Percent Favorable/(Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2013 |
2012 |
2013 |
2012 |
|||||||||||||||||
Net revenues |
$ |
681.9 |
$ |
715.5 |
(4.7)% |
$ |
2,924.0 |
$ |
3,048.8 |
(4.1)% |
|||||||||||
Income from operations |
95.1 |
149.6 |
(36.4)% |
56.6 |
33.2 |
70.5% |
|||||||||||||||
Property EBITDA (5) |
135.2 |
164.3 |
(17.7)% |
658.0 |
729.4 |
(9.8)% |
____________________
Other U.S. properties include |
Fourth Quarter 2013 results compared with Fourth Quarter 2012
Net revenues decreased by
Income from operations was
Property EBITDA declined
Year ended
Net revenues declined
Income from operations improved
Property EBITDA declined
Certain markets in the Other U.S. region have been challenged by new competition, while others have been challenged by lower visitation trends over time. We continue to evaluate our participation strategies in certain markets to better align capacity with demand.
Managed, International and Other
Three Months Ended |
Percent Favorable/(Unfavorable) |
Years Ended |
Percent Favorable/(Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2013 |
2012 |
2013 |
2012 |
|||||||||||||||||
Net revenues |
|||||||||||||||||||||
Managed |
$ |
76.7 |
$ |
27.5 |
178.9% |
$ |
318.5 |
$ |
89.5 |
255.9% |
|||||||||||
International |
85.8 |
121.5 |
(29.4)% |
366.3 |
455.2 |
(19.5)% |
|||||||||||||||
Other |
100.6 |
72.7 |
38.4% |
359.6 |
275.7 |
30.4% |
|||||||||||||||
Total net revenues |
$ |
263.1 |
$ |
221.7 |
18.7% |
$ |
1,044.4 |
$ |
820.4 |
27.3% |
|||||||||||
Income/(loss) from operations |
|||||||||||||||||||||
Managed |
$ |
5.0 |
$ |
4.0 |
25.0% |
$ |
20.4 |
$ |
7.0 |
191.4% |
|||||||||||
International |
(2.4) |
4.1 |
(158.5)% |
20.8 |
30.9 |
(32.7)% |
|||||||||||||||
Other |
(202.8) |
(152.6) |
(32.9)% |
(454.3) |
(425.1) |
(6.9)% |
|||||||||||||||
Total loss from operations |
$ |
(200.2) |
$ |
(144.5) |
(38.5)% |
$ |
(413.1) |
$ |
(387.2) |
(6.7)% |
Managed properties include companies that operate three Indian-owned casinos, as well as Horseshoe Cleveland, Horseshoe Cincinnati, Caesars Windsor, and ThistleDown Racino since
In
In
In
Other is comprised of corporate expenses, including administrative, marketing, and development costs, income from certain non-consolidated affiliates and the results of CIE. CIE is a majority owned subsidiary of
Fourth Quarter 2013 results compared with Fourth Quarter 2012
Reimbursable management costs increased
Other loss from operations was
Year ended
Increases in reimbursable management costs relate to new managed properties described above and our consolidation of Caesars Windsor management company since increasing our ownership of the management company from 50% to 100% in
Other loss from operations was
Additional Financial Information
Interest Expense
During the fourth quarter 2013, interest expense increased by
During the year ended
Gain/(Loss) on Early Extinguishment of Debt
During the fourth quarter 2013, we recognized a
During the year ended
Gain on partial sale of subsidiary
In connection with the sale of 45% of our interest in the Conrad, we recognized a gain of
Benefit for Income Taxes
The effective tax rate benefit for the fourth quarter 2013 and 2012 was 29.4% and 46.6%, respectively. The decrease in the 2013 effective tax rate benefit is primarily due to deferred tax implications of the
The effective tax rate benefit for 2013 and 2012 was 34.7% and 38.5%, respectively. The 2013 effective rate benefit was primarily impacted by the tax benefits from a capital loss resulting from a tax election made for U.S. federal income tax purposes and the reversal of uncertain tax positions offset by the change in our federal valuation allowance and the deferred tax implications of the
Loss from discontinued operations, net of income taxes
During the fourth quarter 2013, loss from discontinued operations, net of income taxes was
During the year ended
Cost-Savings Initiatives
The Company has undertaken comprehensive cost-reduction efforts to manage expenses with current business levels. We estimate that our cost-savings programs produced
Recent Developments
Sale of Properties from CEOC to
CEOC Results
During the fourth quarter of 2013, the Company determined that certain amounts related to intercompany insurance premiums within CEOC's unaudited Consolidated Condensed Balance Sheets as of December 31, 2013 and 2012, and its unaudited Consolidated Condensed Statements of Operations and unaudited Consolidated Condensed Statements of Cash Flows for the years ended December 31, 2013 and 2012 were improperly eliminated. The amounts were determined to be immaterial to prior periods; however, correcting this error in the fourth quarter would have been material to the fourth quarter results of operations. Accordingly, we have recast prior CEOC results to reflect the intercompany insurance premiums properly in all prior periods. CEC results, on a consolidated basis, were not affected by this error. In addition, we changed our accounting methods associated with accounting for income taxes on
a standalone presentation basis and pension accounting. Once recasting for the prior period error described above, we are obligated to recast for all known immaterial errors in prior periods. On a recasted basis, we remained in compliance with the senior secured leverage ratio covenant under the CEOC credit agreement at each reporting period, including and up to
Due to CEOC's continuing involvement with the LINQ and
CEOC is our wholly owned operating subsidiary that conducts a significant part of our business operations. The following is being provided as supplementary financial information. Full CEOC results will be provided in a report on Form 8-K subsequent to filing Caesars' Annual Report on Form 10-K ("Form 10-K") in
Three Months Ended | |||||||||||||||
2013 |
2012 | ||||||||||||||
(Dollars in millions) |
CEOC Financial Information |
Linq/Octavius(b) |
CEOC Adjusted |
CEOC Financial Information | |||||||||||
Net revenues |
$ |
1,497.1 |
$ |
3.2 |
$ |
1,493.9 |
$ |
1,577.3 |
|||||||
Loss from operations |
(869.8) |
(4.3) |
(865.5) |
(343.9) |
|||||||||||
Loss from continuing operations, net of income taxes |
(1,046.9) |
(9.2) |
(1,037.7) |
(458.4) |
|||||||||||
Loss from discontinued operations, net of income taxes |
(0.5) |
— |
(0.5) |
(45.1) |
|||||||||||
Net loss attributable to CEOC |
(1,049.0) |
(9.2) |
(1,039.8) |
(506.2) |
|||||||||||
Property EBITDA (a) |
271.9 |
5.6 |
266.3 |
349.9 |
|||||||||||
Adjusted EBITDA (a) |
276.3 |
5.6 |
270.7 |
321.3 |
|||||||||||
Years Ended | |||||||||||||||
2013 |
2012 | ||||||||||||||
(Dollars in millions) |
CEOC Financial Information |
Linq/Octavius(b) |
CEOC Adjusted |
CEOC Financial Information | |||||||||||
Net revenues |
$ |
6,314.3 |
$ |
3.2 |
$ |
6,311.1 |
$ |
6,533.0 |
|||||||
Loss from operations |
(1,423.4) |
(4.3) |
(1,419.1) |
(495.8) |
|||||||||||
Loss from continuing operations, net of income taxes |
(2,859.5) |
(9.2) |
(2,850.3) |
(1,568.5) |
|||||||||||
Loss from discontinued operations, net of income taxes |
(11.7) |
— |
(11.7) |
(132.9) |
|||||||||||
Net loss attributable to CEOC |
(2,875.5) |
(9.2) |
(2,866.3) |
(1,705.8) |
|||||||||||
Property EBITDA (a) |
1,327.8 |
5.6 |
1,322.2 |
1,532.6 |
|||||||||||
Adjusted EBITDA (a) |
1,263.6 |
5.6 |
1,258.0 |
1,411.1 |
____________________
(a) |
Reconciliation of Property EBITDA and Adjusted EBITDA to Net income is presented below. |
(b) |
Amounts represent GAAP adjustments related to the LINQ and the |
CERP Results
CERP was formed as a result of refinancing transactions which closed in
CERP results include:
- Harrah's
Atlantic City , Harrah'sLas Vegas , Harrah'sLaughlin , Flamingo Las Vegas, Paris Las Vegas, andRio All-Suite Hotel and Casino , collectively the former CMBS properties; - Lease income of
Octavius Tower for all periods presented (paid by CEOC), even though it was only contributed to CERP inOctober 2013 ; - Operating results from the LINQ, which partially opened in late
December 2013 ; - Operating results from the High Roller observation wheel, which will begin operations in 2014; and
- Lease income of O'Sheas casino (paid by CEOC) beginning in 2014.
The Company believes it is meaningful to provide information on the combined results of operations of CERP which are summarized below. CERP's Supplemental Information and Reconciliation of Net Income/(Loss) Attributable to CERP to Adjusted EBITDA can be found later in this release. Full CERP results will be provided separately in a report on Form 8-K subsequent to filing Caesars' Form 10-K.
Three Months Ended |
Percent Favorable/ (Unfavorable) |
Years Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2013 |
2012 |
2013 |
2012 |
|||||||||||||||||
Casino revenues |
$ |
262.3 |
$ |
269.2 |
(2.6)% |
$ |
1,128.6 |
$ |
1,192.7 |
(5.4)% |
|||||||||||
Net revenues |
462.8 |
452.0 |
2.4% |
1,978.8 |
2,002.9 |
(1.2)% |
|||||||||||||||
Income from operations (2) |
(992.2) |
12.9 |
* |
(803.3) |
161.1 |
* |
|||||||||||||||
Net income/(loss) |
(712.3) |
6.8 |
* |
(654.7) |
43.4 |
* |
|||||||||||||||
Property EBITDA (5) |
104.0 |
106.5 |
(2.3)% |
530.1 |
516.3 |
2.7% |
|||||||||||||||
Adjusted EBITDA (6) |
94.8 |
88.3 |
7.4% |
493.2 |
449.5 |
9.7% |
_______________________
* Not meaningful |
Caesars Growth Partners Results
As previously disclosed, Caesars Acquisition Company ("CAC") was formed to own 100% of the voting membership units in
The financial statement information for the year ended
The financial statement information for the period from
Consolidated |
Combined | ||||||||||
(In millions) |
through |
through |
Year Ended | ||||||||
Interactive entertainment net revenues |
$ |
74.0 |
$ |
242.6 |
$ |
207.7 |
|||||
Casino properties and developments net revenues |
67.7 |
270.2 |
303.7 |
||||||||
Total net revenues |
141.7 |
512.8 |
511.4 |
||||||||
Income/(loss) from operations (7) |
(152.5) |
43.8 |
88.5 |
||||||||
Property EBITDA (5) |
14.6 |
130.4 |
130.3 |
||||||||
Adjusted EBITDA (6) |
32.8 |
145.9 |
145.3 |
____________________
(1) |
Casino revenues, net revenues, loss from operations, and loss from continuing operations, net of income taxes for all periods presented in the table above exclude the results of Harrah's |
(2) |
Income/(loss) from operations for Caesars includes intangible and tangible asset impairment charges of |
(3) |
In the fourth quarter 2013, we elected to change our method of accounting for our defined benefit pension plan in the |
(4) |
Basic and diluted loss per share for Caesars for the periods shown includes loss per share from discontinued operations, net of income taxes was |
(5) |
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. |
(6) |
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, yet-to-be-realized cost savings from the Company's profitability improvement programs, discontinued operations and LTM Adjusted EBITDA-Pro Forma of CEOC's unrestricted subsidiaries. Adjustments also include 100% of |
(7) |
Loss from operations for the period from |
Liquidity
Each of the structures comprising
(Dollars in millions) |
December 31, 2013 | ||||||||||||||
CEOC |
CERP |
|
Parent | ||||||||||||
Cash, cash equivalents, and short term investments (1) |
$ |
1,438.2 |
$ |
181.3 |
$ |
991.9 |
$ |
159.8 |
|||||||
Revolver capacity (2) |
215.5 |
269.5 |
— |
— |
|||||||||||
Less: Revolver capacity committed to letters of credit |
(100.5) |
— |
— |
— |
|||||||||||
Total Liquidity |
$ |
1,553.2 |
$ |
450.8 |
$ |
991.9 |
$ |
159.8 |
____________________
(1) |
Excludes restricted cash. |
(2) |
As of |
Conference Call Information
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 36895079 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.
About Caesars
Forward Looking Information
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 substantial indebtedness and the restrictions in the Company's debt agreements;
- access to available and reasonable financing on a timely basis, including the ability of the Company to refinance its indebtedness on acceptable terms;
- 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;
- changes in the extensive governmental regulations to which the Company and its stockholders are subject, and 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 of the Company's customer-tracking, customer loyalty, and yield-management programs to continue to increase customer loyalty and same-store or hotel sales;
- the effects of competition, including locations of competitors and operating and market competition;
- 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 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;
- acts of war or terrorist incidents, severe weather conditions, uprisings or natural disasters, including losses therefrom, including losses in revenues and damage to property, and the impact of severe weather conditions on the Company's ability to attract customers to certain of its facilities, such as the amount of losses and disruption to the Company as a result of Hurricane Sandy in late
October 2012 ; - 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; 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.
In addition, the Company's estimated financial performance for the
CONSOLIDATED SUMMARY OF OPERATIONS (UNAUDITED) (In millions, except per share data) | |||||||||||||||
Three Months Ended |
Years Ended | ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
Revenues |
|||||||||||||||
Casino |
$ |
1,412.0 |
$ |
1,487.3 |
$ |
5,808.8 |
$ |
6,243.0 |
|||||||
Food and beverage |
360.8 |
350.9 |
1,510.0 |
1,507.6 |
|||||||||||
Rooms |
290.6 |
273.2 |
1,219.6 |
1,205.5 |
|||||||||||
Management fees |
14.7 |
12.8 |
57.0 |
47.3 |
|||||||||||
Other |
232.3 |
181.9 |
874.8 |
762.0 |
|||||||||||
Reimbursable management costs |
64.9 |
23.6 |
268.1 |
67.1 |
|||||||||||
Less: casino promotional allowances |
(296.9) |
(314.8) |
(1,178.6) |
(1,252.1) |
|||||||||||
Net revenues |
2,078.4 |
2,014.9 |
8,559.7 |
8,580.4 |
|||||||||||
Operating expenses |
|||||||||||||||
Direct |
|||||||||||||||
Casino (a) |
822.9 |
827.9 |
3,280.5 |
3,553.0 |
|||||||||||
Food and beverage (a) |
154.9 |
156.3 |
658.4 |
657.6 |
|||||||||||
Rooms (a) |
73.0 |
67.5 |
305.4 |
297.6 |
|||||||||||
Property, general, administrative, and other (a) |
575.8 |
514.0 |
2,168.6 |
2,043.5 |
|||||||||||
Reimbursable management costs |
64.9 |
23.6 |
268.1 |
67.1 |
|||||||||||
Depreciation and amortization |
132.0 |
180.6 |
565.2 |
714.4 |
|||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
59.7 |
42.8 |
104.4 |
99.7 |
|||||||||||
Impairment of intangible and tangible assets |
1,963.3 |
448.2 |
3,018.9 |
1,074.2 |
|||||||||||
(Income)/loss on interests in non-consolidated affiliates |
(2.8) |
8.7 |
17.6 |
17.5 |
|||||||||||
Corporate expense |
47.1 |
49.8 |
161.4 |
195.0 |
|||||||||||
Acquisition and integration costs |
11.7 |
3.9 |
81.3 |
6.1 |
|||||||||||
Amortization of intangible assets |
40.1 |
45.0 |
164.5 |
174.6 |
|||||||||||
Total operating expenses |
3,942.6 |
2,368.3 |
10,794.3 |
8,900.3 |
|||||||||||
Loss from operations |
(1,864.2) |
(353.4) |
(2,234.6) |
(319.9) |
|||||||||||
Interest expense |
(575.3) |
(526.0) |
(2,253.0) |
(2,100.3) |
|||||||||||
Gain/(loss) on early extinguishment of debt |
(47.3) |
56.5 |
(29.8) |
136.0 |
|||||||||||
Gain on partial sale of subsidiary |
— |
— |
44.1 |
— |
|||||||||||
Other income, including interest income |
4.9 |
6.1 |
13.8 |
25.5 |
|||||||||||
Loss from continuing operations before income taxes |
(2,481.9) |
(816.8) |
(4,459.5) |
(2,258.7) |
|||||||||||
Income tax benefit |
730.4 |
381.0 |
1,549.7 |
870.5 |
|||||||||||
Loss from continuing operations, net of income taxes |
(1,751.5) |
(435.8) |
(2,909.8) |
(1,388.2) |
|||||||||||
Discontinued operations |
|||||||||||||||
Income/(loss) from discontinued operations |
(0.5) |
4.8 |
(29.8) |
(64.5) |
|||||||||||
Income tax provision |
— |
(45.5) |
(0.2) |
(50.1) |
|||||||||||
Loss from discontinued operations, net of income taxes |
(0.5) |
(40.7) |
(30.0) |
(114.6) |
|||||||||||
Net loss |
(1,752.0) |
(476.5) |
(2,939.8) |
(1,502.8) |
|||||||||||
Less: net income attributable to noncontrolling interests |
(4.9) |
(3.8) |
(8.4) |
(5.3) |
|||||||||||
Net loss attributable to Caesars |
(1,756.9) |
(480.3) |
(2,948.2) |
(1,508.1) |
|||||||||||
Loss per share - basic and diluted |
|||||||||||||||
Loss per share from continuing operations |
$ |
(12.83) |
$ |
(3.51) |
$ |
(22.70) |
$ |
(11.12) |
|||||||
Loss per share from discontinued operations |
— |
(0.33) |
(0.23) |
(0.92) |
|||||||||||
Net loss per share |
$ |
(12.83) |
$ |
(3.84) |
$ |
(22.93) |
$ |
(12.04) |
____________________
(a) |
Property operating expenses are comprised of casino, food and beverage, rooms, and property, general, administrative and other expenses. |
CONSOLIDATED SUMMARY BALANCE SHEETS (UNAUDITED) (In millions) | |||||||
As of | |||||||
2013 |
2012 | ||||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
2,771.2 |
$ |
1,757.5 |
|||
Restricted cash (a) |
87.5 |
833.6 |
|||||
Assets held for sale (b) |
— |
5.1 |
|||||
Other current assets |
911.6 |
897.4 |
|||||
Total current assets |
3,770.3 |
3,493.6 |
|||||
Property and equipment, net |
13,237.9 |
15,701.7 |
|||||
Goodwill and other intangible assets |
6,551.0 |
7,146.0 |
|||||
Restricted cash |
336.8 |
364.6 |
|||||
Assets held for sale (b) |
11.9 |
471.2 |
|||||
Other long-term assets |
781.0 |
821.0 |
|||||
$ |
24,688.9 |
$ |
27,998.1 |
||||
Liabilities and Stockholders' Equity |
|||||||
Current liabilities |
|||||||
Current portion of long-term debt (a) |
$ |
197.1 |
$ |
879.9 |
|||
Other current liabilities |
2,333.7 |
1,708.4 |
|||||
Total current liabilities |
2,530.8 |
2,588.3 |
|||||
Long-term debt |
20,918.4 |
20,532.2 |
|||||
Liabilities held for sale (b) |
— |
52.1 |
|||||
Other long-term liabilities |
3,143.5 |
5,157.1 |
|||||
26,592.7 |
28,329.7 |
||||||
Total Caesars stockholders' (deficit)/equity |
(3,122.0) |
(411.7) |
|||||
Noncontrolling interests (c) |
1,218.2 |
80.1 |
|||||
Total deficit |
(1,903.8) |
(331.6) |
|||||
$ |
24,688.9 |
$ |
27,998.1 |
____________________
(a) |
The balance of restricted cash at December 31, 2012, includes |
(b) |
The balances as of December 31, 2013, relate to |
(c) |
The increase in noncontrolling interests is primarily related to the sale of |
|
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 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. |
Three Months Ended | |||||||||||||||||||||||
(In millions) |
|
Atlantic Coast |
Other U.S. |
Managed, Int'l, and Other |
Other Adjustments |
Total | |||||||||||||||||
Net loss attributable to Caesars |
$ |
(1,756.9) |
|||||||||||||||||||||
Net loss attributable to noncontrolling interests |
4.9 |
||||||||||||||||||||||
Net loss |
(1,752.0) |
||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
0.5 |
||||||||||||||||||||||
Loss from continuing operations, net of income taxes |
(1,751.5) |
||||||||||||||||||||||
Income tax provision |
(730.4) |
||||||||||||||||||||||
Loss from continuing operations before income taxes |
(2,481.9) |
||||||||||||||||||||||
Other income, including interest income |
(4.9) |
||||||||||||||||||||||
Loss on early extinguishment of debt |
47.3 |
||||||||||||||||||||||
Interest expense |
575.3 |
||||||||||||||||||||||
Income/(loss) from operations |
$ |
150.2 |
$ |
(1,909.3) |
$ |
95.1 |
$ |
(200.2) |
(1,864.2) |
||||||||||||||
Depreciation and amortization |
58.9 |
28.0 |
36.3 |
8.8 |
132.0 |
||||||||||||||||||
Amortization of intangible assets |
19.1 |
3.3 |
9.2 |
8.5 |
40.1 |
||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
1,885.9 |
(9.8) |
87.2 |
1,963.3 |
||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
7.1 |
3.4 |
4.5 |
44.7 |
59.7 |
||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
11.7 |
11.7 |
||||||||||||||||||
Income on interests in non-consolidated affiliates |
(0.1) |
— |
(0.1) |
(2.6) |
(2.8) |
||||||||||||||||||
Corporate expense |
— |
— |
— |
47.1 |
47.1 |
||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
(0.5) |
(0.5) |
||||||||||||||||||||
Property EBITDA |
$ |
235.2 |
$ |
11.3 |
$ |
135.2 |
$ |
5.2 |
$ |
(0.5) |
$ |
386.4 |
SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO TO PROPERTY EBITDA (UNAUDITED) | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
(In millions) |
|
Atlantic Coast |
Other U.S. |
Managed, Int'l, and Other |
Other Adjustments |
Total | |||||||||||||||||
Net loss attributable to Caesars |
$ |
(480.3) |
|||||||||||||||||||||
Net income attributable to noncontrolling interests |
3.8 |
||||||||||||||||||||||
Net loss |
(476.5) |
||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
40.7 |
||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(435.8) |
||||||||||||||||||||||
Benefit for income taxes |
(381.0) |
||||||||||||||||||||||
Loss from continuing operations before income taxes |
(816.8) |
||||||||||||||||||||||
Other income, including interest income |
(6.1) |
||||||||||||||||||||||
Gains on early extinguishments of debt |
(56.5) |
||||||||||||||||||||||
Interest expense |
526.0 |
||||||||||||||||||||||
Income/(loss) from operations |
$ |
118.4 |
$ |
(477.0) |
$ |
149.6 |
$ |
(144.5) |
(353.4) |
||||||||||||||
Depreciation and amortization |
67.0 |
45.6 |
54.3 |
13.7 |
180.6 |
||||||||||||||||||
Amortization of intangible assets |
19.0 |
4.0 |
9.3 |
12.7 |
45.0 |
||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
450.0 |
(50.8) |
49.0 |
448.2 |
||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
12.8 |
6.0 |
2.1 |
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 |
$ |
15.8 |
15.8 |
||||||||||||||||||||
Property EBITDA |
$ |
216.7 |
$ |
28.8 |
$ |
164.3 |
$ |
15.7 |
$ |
15.8 |
$ |
441.4 |
SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO TO PROPERTY EBITDA (UNAUDITED) | |||||||||||||||||||||||
Year Ended | |||||||||||||||||||||||
(In millions) |
|
Atlantic Coast |
Other U.S. |
Managed, Int'l, and Other |
Other Adjustments |
Total | |||||||||||||||||
Net loss attributable to Caesars |
$ |
(2,948.2) |
|||||||||||||||||||||
Net income attributable to noncontrolling interests |
8.4 |
||||||||||||||||||||||
Net loss |
(2,939.8) |
||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
30.0 |
||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(2,909.8) |
||||||||||||||||||||||
Benefit for income taxes |
(1,549.7) |
||||||||||||||||||||||
Loss from continuing operations before income taxes |
(4,459.5) |
||||||||||||||||||||||
Other income, including interest income |
(13.8) |
||||||||||||||||||||||
Gain on partial sale of subsidiary |
(44.1) |
||||||||||||||||||||||
Loss on early extinguishments of debt |
29.8 |
||||||||||||||||||||||
Interest expense |
2,253.0 |
||||||||||||||||||||||
Income/(loss) from operations |
$ |
527.2 |
$ |
(2,405.3) |
$ |
56.6 |
$ |
(413.1) |
(2,234.6) |
||||||||||||||
Depreciation and amortization |
233.7 |
131.2 |
166.4 |
33.9 |
565.2 |
||||||||||||||||||
Amortization of intangible assets |
76.0 |
15.3 |
37.0 |
36.2 |
164.5 |
||||||||||||||||||
Intangible and tangible asset impairment charges |
5.5 |
2,444.5 |
389.2 |
179.7 |
3,018.9 |
||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
26.9 |
17.7 |
9.4 |
50.4 |
104.4 |
||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
81.3 |
81.3 |
||||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates |
(3.2) |
— |
(0.6) |
21.4 |
17.6 |
||||||||||||||||||
Corporate expense |
— |
— |
— |
161.4 |
161.4 |
||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
(2.1) |
(2.1) |
||||||||||||||||||||
Property EBITDA |
$ |
866.1 |
$ |
203.4 |
$ |
658.0 |
$ |
151.2 |
$ |
(2.1) |
$ |
1,876.6 |
SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO TO PROPERTY EBITDA (UNAUDITED) | |||||||||||||||||||||||
Year Ended | |||||||||||||||||||||||
(In millions) |
|
Atlantic Coast |
Other U.S. |
Managed, Int'l, and Other |
Other Adjustments |
Total | |||||||||||||||||
Net loss attributable to Caesars |
$ |
(1,508.1) |
|||||||||||||||||||||
Net income attributable to noncontrolling interests |
5.3 |
||||||||||||||||||||||
Net loss |
(1,502.8) |
||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
114.6 |
||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(1,388.2) |
||||||||||||||||||||||
Benefit for income taxes |
(870.5) |
||||||||||||||||||||||
Loss from continuing operations before income taxes |
(2,258.7) |
||||||||||||||||||||||
Other income, including interest income |
(25.5) |
||||||||||||||||||||||
Gains on early extinguishments of debt |
(136.0) |
||||||||||||||||||||||
Interest expense |
2,100.3 |
||||||||||||||||||||||
Income/(loss) from operations |
$ |
428.7 |
$ |
(394.6) |
$ |
33.2 |
$ |
(387.2) |
(319.9) |
||||||||||||||
Depreciation and amortization |
268.2 |
179.7 |
211.9 |
54.5 |
714.4 |
||||||||||||||||||
Amortization of intangible assets |
75.8 |
16.0 |
37.0 |
45.8 |
174.6 |
||||||||||||||||||
Intangible and tangible asset impairment charges |
3.0 |
450.0 |
408.7 |
212.5 |
1,074.2 |
||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
33.1 |
12.2 |
39.3 |
15.1 |
99.7 |
||||||||||||||||||
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 |
$ |
66.5 |
66.5 |
||||||||||||||||||||
Property EBITDA |
$ |
806.3 |
$ |
265.6 |
$ |
729.4 |
$ |
160.3 |
$ |
66.5 |
$ |
2,028.1 |
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 three months ended |
(In millions) |
2013 |
2012 | |||||
Net loss attributable to Caesars |
$ |
(1,756.9) |
$ |
(480.3) |
|||
Interest expense, net of interest income |
568.9 |
521.8 |
|||||
Income tax (benefit)/provision (a) |
(730.4) |
(335.5) |
|||||
Depreciation and amortization (b) |
175.3 |
239.2 |
|||||
EBITDA |
(1,743.1) |
(54.8) |
|||||
Project opening costs, abandoned projects and development costs (c) |
17.3 |
24.3 |
|||||
Acquisition and integration costs (d) |
11.7 |
3.9 |
|||||
(Gain)/loss on early extinguishment of debt (e) |
47.3 |
(56.5) |
|||||
Net income/(loss) attributable to noncontrolling interests, net of (distributions) (f) |
(4.9) |
0.8 |
|||||
Impairment of intangible and tangible assets (g) |
1,963.3 |
448.2 |
|||||
Non-cash expense for stock compensation benefits (h) |
35.8 |
12.1 |
|||||
Gain on sale of discontinued operations (i) |
— |
(9.3) |
|||||
Adjustments to include 100% of |
9.7 |
— |
|||||
Other items(k) |
69.2 |
51.4 |
|||||
Adjusted EBITDA |
$ |
406.3 |
$ |
420.1 |
The following table reconciles net loss attributable to Caesars to Adjusted EBITDA for the years ended December 31, 2013 and 2012, and net loss attributable to Caesars to LTM Adjusted EBITDA-Pro Forma for the year ended December 31, 2013.
(In millions) |
2013 |
2012 | |||||
Net loss attributable to Caesars |
$ |
(2,948.2) |
$ |
(1,508.1) |
|||
Interest expense, net of interest income |
2,237.9 |
2,079.2 |
|||||
Income tax (benefit)/provision (a) |
(1,549.5) |
(820.4) |
|||||
Depreciation and amortization (b) |
742.7 |
931.1 |
|||||
EBITDA |
(1,517.1) |
681.8 |
|||||
Project opening costs, abandoned projects and development costs (c) |
61.0 |
65.2 |
|||||
Acquisition and integration costs (d) |
81.3 |
6.1 |
|||||
(Gain)/loss on early extinguishment of debt (e) |
29.8 |
(136.0) |
|||||
Net loss attributable to noncontrolling interests, net of (distributions) (f) |
(2.7) |
(3.3) |
|||||
Impairment of intangible and tangible assets (g) |
3,030.5 |
1,175.2 |
|||||
Non-cash expense for stock compensation benefits (h) |
53.9 |
55.1 |
|||||
Adjustments for recoveries from insurance claims for flood losses(i) |
— |
(6.6) |
|||||
(Gain)/loss on sale of discontinued operations (k) |
0.7 |
(9.3) |
|||||
Gain on sale on partial sale of subsidiary (l) |
(44.1) |
— |
|||||
Adjustments to include 100% of |
9.0 |
— |
|||||
Other items(m) |
152.2 |
109.5 |
|||||
Adjusted EBITDA |
1,854.5 |
$ |
1,937.7 |
||||
Pro Forma adjustments related to properties (n) |
5.6 |
||||||
Pro Forma adjustment for estimated cost savings yet-to-be-realized (o) |
91.4 |
||||||
LTM Adjusted EBITDA-Pro Forma |
$ |
1,951.5 |
____________________
(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. Amounts include reserves related to the closure of Alea Leeds in |
(d) |
Amounts include certain costs associated with acquisition and development activities and reorganization activities which are infrequently occurring costs. |
(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) |
Amounts represent adjustments to include 100% of |
(k) |
Amount represents the gain recognized on the sale of the Harrah's |
(l) |
Amounts represent the gain recognized on the sale of 45% of |
(m) |
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, sign-on and retention bonuses, permit remediation costs, gains and losses from disposals of assets, costs incurred in connection with implementing the Company's efficiency and cost-saving programs, business optimization expenses, the Company's insurance policy deductibles incurred as a result of catastrophic events such as floods and hurricanes, one time sales tax assessments and accruals, project start-up costs, and non-cash equity in earnings of non-consolidated affiliates (net of distributions). |
(n) |
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. |
(o) |
Amount represents adjustments to reflect the impact of annualized run-rate cost savings and anticipated future cost savings to be realized from profitability improvement and cost-savings programs. |
|
SUPPLEMENTAL INFORMATION |
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO |
|
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 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 on a regional view, Other Adjustments includes the impact of discontinued operation and CEOC's adjustments related to the continued consolidations of the LINQ and Octavius tower post transfer to CERP. |
Three Months Ended | |||||||||||||||||||||||
(In millions) |
|
Atlantic Coast |
Other U.S. |
Managed, Int'l, and Other |
Other Adjustments |
Total | |||||||||||||||||
Net loss attributable to CEOC |
$ |
(1,049.0) |
|||||||||||||||||||||
Net loss attributable to noncontrolling interests |
1.6 |
||||||||||||||||||||||
Net loss |
(1,047.4) |
||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
0.5 |
||||||||||||||||||||||
Loss from continuing operations, net of income taxes |
(1,046.9) |
||||||||||||||||||||||
Income tax provision |
(400.1) |
||||||||||||||||||||||
Loss from continuing operations before income taxes |
(1,447.0) |
||||||||||||||||||||||
Other income, including interest income |
(7.9) |
||||||||||||||||||||||
Loss on early extinguishment of debt |
2.2 |
||||||||||||||||||||||
Interest expense |
582.9 |
||||||||||||||||||||||
Income/(loss) from operations |
$ |
91.1 |
$ |
(877.0) |
$ |
92.5 |
$ |
(176.4) |
(869.8) |
||||||||||||||
Depreciation and amortization |
26.6 |
18.1 |
34.9 |
16.7 |
96.3 |
||||||||||||||||||
Amortization of intangible assets |
8.2 |
2.2 |
6.3 |
4.6 |
21.3 |
||||||||||||||||||
Impairment of intangible and tangible assets |
— |
857.9 |
(9.8) |
87.2 |
935.3 |
||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
2.8 |
1.7 |
4.4 |
44.3 |
53.2 |
||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
(7.1) |
(7.1) |
||||||||||||||||||
Income on interests in non-consolidated affiliates |
— |
— |
0.1 |
(2.4) |
(2.3) |
||||||||||||||||||
Corporate expense |
— |
— |
— |
45.5 |
45.5 |
||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
(0.5) |
(0.5) |
||||||||||||||||||||
Property EBITDA |
$ |
128.7 |
$ |
2.9 |
$ |
128.4 |
$ |
12.4 |
$ |
(0.5) |
$ |
271.9 |
SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO TO PROPERTY EBITDA (UNAUDITED) | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
(In millions) |
|
Atlantic Coast |
Other U.S. |
Managed, Int'l, and Other |
Other Adjustments |
Total | |||||||||||||||||
Net loss attributable to CEOC |
$ |
(506.2) |
|||||||||||||||||||||
Net income attributable to noncontrolling interests |
2.7 |
||||||||||||||||||||||
Net loss |
(503.5) |
||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
45.1 |
||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(458.4) |
||||||||||||||||||||||
Benefit for income taxes |
(389.9) |
||||||||||||||||||||||
Loss from continuing operations before income taxes |
(848.3) |
||||||||||||||||||||||
Other income, including interest income |
(2.5) |
||||||||||||||||||||||
Interest expense |
506.9 |
||||||||||||||||||||||
Income/(loss) from operations |
$ |
76.8 |
$ |
(472.1) |
$ |
155.1 |
$ |
(103.7) |
(343.9) |
||||||||||||||
Depreciation and amortization |
40.6 |
32.4 |
52.5 |
13.4 |
138.9 |
||||||||||||||||||
Amortization of intangible assets |
8.2 |
3.0 |
6.3 |
9.7 |
27.2 |
||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
449.4 |
(58.7) |
49.0 |
439.7 |
||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
9.7 |
4.9 |
2.1 |
4.7 |
21.4 |
||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
3.9 |
3.9 |
||||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates |
— |
— |
(0.2) |
9.2 |
9.0 |
||||||||||||||||||
Corporate expense |
— |
— |
— |
37.9 |
37.9 |
||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
15.8 |
15.8 |
||||||||||||||||||||
Property EBITDA |
$ |
135.3 |
$ |
17.6 |
$ |
157.1 |
$ |
24.1 |
$ |
15.8 |
$ |
349.9 |
SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO TO PROPERTY EBITDA (UNAUDITED) | |||||||||||||||||||||||
Year Ended | |||||||||||||||||||||||
(In millions) |
|
Atlantic Coast |
Other U.S. |
Managed, Int'l, and Other |
Other Adjustments |
Total | |||||||||||||||||
Net loss attributable to CEOC |
$ |
(2,875.5) |
|||||||||||||||||||||
Net income attributable to noncontrolling interests |
4.3 |
||||||||||||||||||||||
Net loss |
(2,871.2) |
||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
11.7 |
||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(2,859.5) |
||||||||||||||||||||||
Benefit for income taxes |
(682.9) |
||||||||||||||||||||||
Loss from continuing operations before income taxes |
(3,542.4) |
||||||||||||||||||||||
Other income, including interest income |
(15.3) |
||||||||||||||||||||||
Gain on partial sale of subsidiary |
(44.1) |
||||||||||||||||||||||
Loss on early extinguishment of debt |
32.1 |
||||||||||||||||||||||
Interest expense |
2,146.3 |
||||||||||||||||||||||
Income/(loss) from operations |
$ |
252.9 |
$ |
(1,370.4) |
$ |
33.1 |
$ |
(339.0) |
(1,423.4) |
||||||||||||||
Depreciation and amortization |
144.0 |
89.4 |
161.9 |
40.1 |
435.4 |
||||||||||||||||||
Amortization of intangible assets |
32.7 |
11.1 |
25.3 |
21.0 |
90.1 |
||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
1,394.7 |
389.2 |
179.7 |
1,963.6 |
||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
23.6 |
8.8 |
9.4 |
50.1 |
91.9 |
||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
13.4 |
13.4 |
||||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates |
— |
— |
(0.6) |
21.3 |
20.7 |
||||||||||||||||||
Corporate expense |
— |
— |
— |
138.2 |
138.2 |
||||||||||||||||||
EBITDA attributable to discontinued operations |
$ |
(2.1) |
(2.1) |
||||||||||||||||||||
Property EBITDA |
$ |
453.2 |
$ |
133.6 |
$ |
618.3 |
$ |
124.8 |
$ |
(2.1) |
$ |
1,327.8 |
SUPPLEMENTAL INFORMATION RECONCILIATION OF NET LOSS ATTRIBUTABLE TO TO PROPERTY EBITDA (UNAUDITED) | |||||||||||||||||||||||
Year Ended | |||||||||||||||||||||||
(In millions) |
|
Atlantic Coast |
Other U.S. |
Managed, Int'l, and Other |
Other Adjustments |
Total | |||||||||||||||||
Net loss attributable to CEOC |
$ |
(1,705.8) |
|||||||||||||||||||||
Net income attributable to noncontrolling interests |
4.4 |
||||||||||||||||||||||
Net loss |
(1,701.4) |
||||||||||||||||||||||
Loss from discontinued operations, net of income taxes |
132.9 |
||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(1,568.5) |
||||||||||||||||||||||
Benefit for income taxes |
(954.7) |
||||||||||||||||||||||
Loss from continuing operations before income taxes |
(2,523.2) |
||||||||||||||||||||||
Other income, including interest income |
(14.3) |
||||||||||||||||||||||
Loss on early extinguishment of debt |
39.9 |
||||||||||||||||||||||
Interest expense |
2,001.8 |
||||||||||||||||||||||
Income/(loss) from operations |
$ |
220.3 |
$ |
(424.2) |
$ |
19.4 |
$ |
(311.3) |
(495.8) |
||||||||||||||
Depreciation and amortization |
166.3 |
129.1 |
204.9 |
53.6 |
553.9 |
||||||||||||||||||
Amortization of intangible assets |
32.7 |
11.8 |
25.3 |
35.9 |
105.7 |
||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
447.4 |
400.7 |
206.0 |
1,054.1 |
||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
24.0 |
10.6 |
39.3 |
(8.2) |
65.7 |
||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
5.8 |
5.8 |
||||||||||||||||||
(Income)/loss 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 |
$ |
66.5 |
66.5 |
||||||||||||||||||||
Property EBITDA |
$ |
443.3 |
$ |
175.8 |
$ |
689.0 |
$ |
158.0 |
$ |
66.5 |
$ |
1,532.6 |
|
SUPPLEMENTAL INFORMATION |
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO |
|
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 the CEOC 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 three months ended |
(In millions) |
2013 |
2012 | |||||
Net loss attributable to CEOC |
$ |
(1,049.0) |
$ |
(506.2) |
|||
Interest expense, net of interest income |
577.7 |
503.4 |
|||||
Income tax (benefit)/provision (a) |
(400.1) |
(344.9) |
|||||
Depreciation and amortization (b) |
120.8 |
179.7 |
|||||
EBITDA |
(750.6) |
(168.0) |
|||||
Project opening costs, abandoned projects and development costs (c) |
23.8 |
6.4 |
|||||
Acquisition and integration costs (d) |
(7.1) |
3.9 |
|||||
Loss on early extinguishment of debt (e) |
2.2 |
— |
|||||
Loss attributable to noncontrolling interests, net of distributions (f) |
(8.1) |
(0.3) |
|||||
Impairment of intangible and tangible assets (g) |
935.6 |
439.7 |
|||||
Non-cash expense for stock compensation benefits (h) |
19.1 |
9.5 |
|||||
Gain on sale of discontinued operations (k) |
— |
(9.3) |
|||||
Adjustments to include 100% of |
9.7 |
— |
|||||
Other items (m) |
57.3 |
39.4 |
|||||
Other adjustments for failed sale impact |
(5.6) |
— |
|||||
Adjusted EBITDA |
$ |
276.3 |
$ |
321.3 |
The following table reconciles net loss attributable to CEOC to Adjusted EBITDA for the years ended December 31, 2013 and 2012, and net loss attributable to CEOC to LTM Adjusted EBITDA-Pro Forma and LTM adjusted EBITDA-Pro Forma - CEOC Restricted for the year ended December 31, 2013.
(In millions) |
2013 |
2012 | |||||
Net loss attributable to CEOC |
$ |
(2,875.5) |
$ |
(1,705.8) |
|||
Interest expense, net of interest income |
2,129.8 |
1,982.3 |
|||||
Benefit for income taxes (a) |
(680.3) |
(907.1) |
|||||
Depreciation and amortization (b) |
538.6 |
701.7 |
|||||
EBITDA |
(887.4) |
71.1 |
|||||
Project opening costs, abandoned projects and development costs (c) |
67.1 |
41.2 |
|||||
Acquisition and integration costs (d) |
13.4 |
5.8 |
|||||
Loss on early extinguishment of debt (e) |
32.1 |
39.9 |
|||||
Net loss attributable to noncontrolling interests, net of (distributions) (f) |
(6.7) |
(4.2) |
|||||
Impairments of intangible and tangible assets (g) |
1,954.4 |
1,175.9 |
|||||
Non-cash expense for stock compensation benefits (h) |
34.4 |
33.4 |
|||||
Adjustments for recoveries from insurance claims for flood losses (i) |
— |
(6.6) |
|||||
Loss/(gain) on sale of discontinued operations (k) |
0.7 |
(9.3) |
|||||
Gain on sale on partial sale of subsidiary (l) |
(44.1) |
— |
|||||
Adjustments to include 100% of |
9.0 |
— |
|||||
Other items (m) |
96.3 |
63.9 |
|||||
Other adjustments for failed sale impact |
(5.6) |
— |
|||||
Adjusted EBITDA |
1,263.6 |
$ |
1,411.1 |
||||
Pro Forma adjustments related to properties (n) |
5.6 |
||||||
Pro Forma adjustment for estimated cost savings yet-to-be-realized (o) |
74.8 |
||||||
LTM Adjusted EBITDA-Pro Forma |
1,344.0 |
||||||
LTM Adjusted EBITDA-Pro Forma of CEOC's unrestricted subsidiaries |
(99.6) |
||||||
LTM Adjusted EBITDA-Pro Forma - CEOC Restricted |
$ |
1,244.4 |
____________________
(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. Amounts include reserves related to the closure of Alea Leeds in |
(d) |
Amounts include certain costs associated with acquisition and development activities and reorganization activities which are infrequently occurring costs. |
(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, includes the follow amounts related to discontinued operations: an impairment charge 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) |
Amounts represent adjustments to include 100% of |
(k) |
Amount represents the gain recognized on the sale of the Harrah's |
(l) |
Amounts represent the gain recognized on the sale of 45% of |
(m) |
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, sign-on and retention bonuses, permit remediation costs, gains and losses from disposals of assets, costs incurred in connection with implementing the Company's efficiency and cost-saving programs, business optimization expenses, the Company's insurance policy deductibles incurred as a result of catastrophic events such as floods and hurricanes, one time sales tax assessments and accruals, project start-up costs, and non-cash equity in earnings of non-consolidated affiliates (net of distributions), |
(n) |
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. |
(o) |
Amount represents adjustments to reflect the impact of annualized run-rate cost savings and anticipated future cost savings to be realized from profitability improvement and cost-savings programs. |
CAESARS ENTERTAINMENT RESORT PROPERTIES |
SUPPLEMENTAL INFORMATION |
RECONCILIATION OF NET INCOME/(LOSS) TO PROPERTY EBITDA |
(UNAUDITED) |
Property EBITDA is presented as a supplemental measure of CERP's performance. Property EBITDA is defined as revenues less property operating expenses and is comprised of net income before (i) interest expense, net of interest income, (ii) 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, we 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 our industry and should not be construed as an alternative to net income 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 table reconciles net income to Property EBITDA: |
Three Months Ended |
Years Ended | ||||||||||||||
(In millions) |
2013 |
2012 |
2013 |
2012 | |||||||||||
Net income/(loss) |
$ |
(712.3) |
$ |
6.8 |
$ |
(654.7) |
$ |
43.4 |
|||||||
Income tax (benefit)/provision |
(418.8) |
7.8 |
(392.8) |
21.9 |
|||||||||||
Income/(loss) before income taxes |
(1,131.1) |
14.6 |
(1,047.5) |
65.3 |
|||||||||||
Other income, including interest income |
— |
(0.2) |
(0.1) |
(1.0) |
|||||||||||
(Gain)/loss on early extinguishment of debt |
37.1 |
(56.5) |
(15.3) |
(135.0) |
|||||||||||
Interest expense |
101.8 |
55.0 |
259.6 |
231.8 |
|||||||||||
Income from operations |
(992.2) |
12.9 |
(803.3) |
161.1 |
|||||||||||
Depreciation and amortization |
38.4 |
47.8 |
156.9 |
192.8 |
|||||||||||
Amortization of intangible assets |
14.8 |
14.7 |
59.1 |
59.0 |
|||||||||||
Impairment of intangible and tangible assets |
1,028.0 |
— |
1,057.9 |
3.0 |
|||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
4.7 |
7.8 |
15.4 |
21.5 |
|||||||||||
Income on interests in non-consolidated affiliates |
(0.2) |
(0.3) |
(3.2) |
(1.4) |
|||||||||||
Corporate expense |
10.5 |
23.6 |
47.3 |
80.3 |
|||||||||||
Property EBITDA |
$ |
104.0 |
$ |
106.5 |
$ |
530.1 |
$ |
516.3 |
CAESARS ENTERTAINMENT RESORT PROPERTIES |
SUPPLEMENTAL INFORMATION |
RECONCILIATION OF NET INCOME/(LOSS) TO |
ADJUSTED EBITDA AND LTM ADJUSTED EBITDA-PRO FORMA |
(UNAUDITED) |
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 CERPs 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 CERP. |
Because not all companies use identical calculations, the presentation of CERP's 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 income/(loss) to Adjusted EBITDA for the three months ended |
Three Months Ended | |||||||
(In millions) |
2013 |
2012 | |||||
Net income/(loss) |
$ |
(712.3) |
$ |
6.8 |
|||
Interest expense, net of interest income |
101.8 |
54.8 |
|||||
Income tax (benefit)/provision |
(418.8) |
7.8 |
|||||
Depreciation and amortization |
53.2 |
62.5 |
|||||
EBITDA |
(976.1) |
131.9 |
|||||
Project opening costs, abandoned projects and development costs (a) |
4.7 |
4.4 |
|||||
Gain on early extinguishment of debt (b) |
37.1 |
(56.5) |
|||||
Impairment of intangible and tangible assets (c) |
1,028.0 |
— |
|||||
Non-cash expense for stock compensation benefits (d) |
0.4 |
1.9 |
|||||
Other items (e) |
0.7 |
6.6 |
|||||
Adjusted EBITDA |
$ |
94.8 |
$ |
88.3 |
The following table reconciles net income to Adjusted EBITDA for the periods indicated, and reconciles net income to LTM Adjusted EBITDA-Pro Forma for the last twelve months ended December 31, 2013.
Years Ended | |||||||
(In millions) |
2013 |
2012 | |||||
Net income |
$ |
(654.7) |
$ |
43.4 |
|||
Interest expense, net of interest income |
259.5 |
230.8 |
|||||
Income tax (benefit)/provision |
(392.8) |
21.9 |
|||||
Depreciation and amortization |
216.0 |
251.8 |
|||||
EBITDA |
(572.0) |
547.9 |
|||||
Project opening costs, abandoned projects and development costs (a) |
9.5 |
6.3 |
|||||
Gain on early extinguishment of debt (b) |
(15.3) |
(135.0) |
|||||
Impairments of intangible and tangible assets (c) |
1,057.9 |
3.0 |
|||||
Non-cash expense for stock compensation benefits (d) |
0.9 |
1.1 |
|||||
Other items (e) |
12.2 |
26.2 |
|||||
Adjusted EBITDA |
$ |
493.2 |
$ |
449.5 |
|||
Pro Forma adjustment for estimated cost savings yet-to-be-realized (f) |
16.1 |
||||||
Pro Forma adjustment for annualized resort fees (g) |
2.7 |
||||||
Pro Forma adjustment for end of the Linq and Quad disruption (h) |
$ |
8.5 |
|||||
Pro Forma adjustment for |
99.0 |
||||||
LTM Adjusted EBITDA-Pro Forma |
$ |
619.5 |
____________________
(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 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. |
(c) |
Amounts represent non-cash charges to impair intangible and tangible assets primarily resulting from changes in the business outlook in light of economic conditions. |
(d) |
Amounts represent non-cash stock-based compensation expense related to stock options and restricted stock granted to CERP's employees. |
(e) |
Amounts represent add-backs and deductions from EBITDA included in arriving at LTM Adjusted EBITDA-Pro Forma but not separately identified. Such add-backs and deductions include severance and relocation, permit remediation costs, gains and losses from disposals of assets, costs incurred in connection with implementing the Company's efficiency and cost-saving programs, and non-cash equity in earnings of non-consolidated affiliates (net of distributions). |
(f) |
Amount represents adjustments to reflect the impact of annualized run-rate cost savings and anticipated future cost savings to be realized from profitability improvement and cost-savings programs. |
(g) |
Represents incremental adjusted EBITDA attributable to the annualized run rate impact of adjusted EBITDA of resort fees introduced for |
(h) |
Represents the estimated incremental adjusted EBITDA attributable to the projected recovery of lost adjusted EBITDA due to visitation reduction to Harrah's |
(i) |
As per the credit agreement, consists of a proforma add back of the lower of |
CAESARS GROWTH PARTNERS, LLC |
SUPPLEMENTAL INFORMATION |
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO |
CAESARS GROWTH PARTNERS, LLC TO PROPERTY EBITDA |
(UNAUDITED) |
Property EBITDA is presented as a supplemental measure of |
Property EBITDA is a non-GAAP financial measure commonly used in |
The following tables reconcile net income/(loss) attributable to |
Consolidated |
Combined | ||||||||||
(In millions) |
through |
through |
Year Ended | ||||||||
Net income/(loss) attributable to |
$ |
(127.5) |
$ |
95.2 |
$ |
126.8 |
|||||
Net (income)/loss attributable to noncontrolling interests |
(4.6) |
(3.3) |
0.6 |
||||||||
Net (income)/loss, net of income taxes |
(132.1) |
91.9 |
127.4 |
||||||||
Provision for income taxes |
2.6 |
50.3 |
66.4 |
||||||||
Income/(loss) before income taxes |
(129.5) |
142.2 |
193.8 |
||||||||
Other income, including interest income |
(35.8) |
(138.8) |
(147.0) |
||||||||
Loss on early extinguishment of debt |
0.9 |
0.7 |
— |
||||||||
Interest expense |
11.9 |
39.7 |
41.7 |
||||||||
Income/(loss) from operations |
(152.5) |
43.8 |
88.5 |
||||||||
Depreciation and amortization |
8.8 |
35.1 |
32.2 |
||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
2.0 |
1.0 |
5.5 |
||||||||
Transaction costs |
14.6 |
— |
— |
||||||||
Change in fair value of contingently issuable membership units |
138.7 |
— |
— |
||||||||
Change in fair value of contingent consideration |
2.9 |
50.0 |
— |
||||||||
Acquisition and integration costs |
0.1 |
0.5 |
4.1 |
||||||||
Property EBITDA |
$ |
14.6 |
$ |
130.4 |
$ |
130.3 |
CAESARS GROWTH PARTNERS, LLC |
SUPPLEMENTAL INFORMATION |
RECONCILIATION OF NET INCOME/(LOSS) TO |
ADJUSTED EBITDA AND LTM ADJUSTED EBITDA-PRO FORMA |
(UNAUDITED) |
Adjusted EBITDA and LTM Adjusted EBITDA-Pro Forma are presented as supplemental measures of |
Because not all companies use identical calculations, the presentation of |
Consolidated |
Combined | ||||||||||
(In millions) |
through |
through |
Year Ended | ||||||||
Net income/(loss) attributable to |
$ |
(127.5) |
$ |
95.2 |
$ |
126.8 |
|||||
Interest expense from related party, net of interest income |
(23.9) |
(98.8) |
(103.4) |
||||||||
Provision for income taxes |
2.6 |
50.3 |
66.4 |
||||||||
Depreciation and amortization |
8.8 |
35.1 |
32.2 |
||||||||
EBITDA |
(140.0) |
81.8 |
122.0 |
||||||||
Project opening costs, abandoned projects and development costs (a) |
2.0 |
1.0 |
5.5 |
||||||||
Loss on early extinguishment of debt (b) |
0.9 |
0.7 |
— |
||||||||
Net income/(loss) attributable to noncontrolling interest |
(4.6) |
(3.3) |
0.6 |
||||||||
Change in fair value of contingently issuable membership units |
138.7 |
— |
— |
||||||||
Change in fair value of contingent consideration |
2.9 |
50.0 |
— |
||||||||
Acquisition and integration costs |
0.1 |
0.5 |
4.1 |
||||||||
Non-cash expense for stock compensation benefits (d) |
17.8 |
13.2 |
11.4 |
||||||||
Other items (e) |
15.0 |
2.0 |
1.7 |
||||||||
Adjusted EBITDA |
$ |
32.8 |
$ |
145.9 |
$ |
145.3 |
____________________
(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 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. |
(c) |
Amounts represent non-cash charges to impair intangible and tangible assets primarily resulting from changes in the business outlook in light of economic conditions. |
(d) |
Amounts represent non-cash stock-based compensation expense related to stock options and restricted stock granted to CGP's employees. |
(e) |
Amounts represent add-backs and deductions from EBITDA included in arriving at LTM Adjusted EBITDA-Pro Forma but not separately identified. Such add-backs and deductions include severance and relocation, permit remediation costs, gains and losses from disposals of assets, costs incurred in connection with implementing the Company's efficiency and cost-saving programs, and non-cash equity in earnings of non-consolidated affiliates (net of distributions). |
(f) |
Amount represents adjustments to reflect the impact of annualized run-rate cost savings and anticipated future cost savings to be realized from profitability improvement and cost-savings programs. |
SUPPLEMENTAL INFORMATION |
RECONCILIATION OF NET LOSS TO PROPERTY EBITDA FOR THE COMBINATION OF: |
HARRAH' |
THE QUAD |
|
THE CROMWELL |
(UNAUDITED) |
|
Harrah's |
Harrah's |
Caesars executed a Transaction Agreement dated |
2013 ( | ||||||||
(In millions) |
Low |
High | ||||||
Casino revenues |
$ |
470.0 |
$ |
500.0 |
||||
Net revenues |
680.0 |
720.0 |
||||||
Adjusted EBITDA |
145.0 |
175.0 |
||||||
Net income attributable to |
$ |
2.0 |
$ |
68.0 |
||||
Interest expense, net of interest capitalized and interest income |
33.0 |
26.0 |
||||||
Provision for income taxes |
24.0 |
16.0 |
||||||
Depreciation and amortization |
62.0 |
52.0 |
||||||
EBITDA |
121.0 |
162.0 |
||||||
Project opening costs, abandoned projects and development costs |
7.0 |
3.0 |
||||||
Non-cash expense for stock compensation benefits |
2.0 |
— |
||||||
Other non-recurring or non-cash items |
15.0 |
10.0 |
||||||
Adjusted EBITDA |
$ |
145.0 |
$ |
175.0 |
The amounts above exclude any management fees that will be charged to the |
Logo - http://photos.prnewswire.com/prnh/20120607/LA21221LOGO
SOURCE
News Provided by Acquire Media