Press Releases
Caesars Entertainment Reports Third Quarter of 2012 Results
- Net revenues and Adjusted EBITDA remain flat
- August debt transactions consummated in October extend maturities, boost liquidity and increase balance sheet cash
- First wave of Linq tenants announced in October
- Total Rewards receives customer-loyalty industry's top award
(Logo: http://photos.prnewswire.com/prnh/20120607/LA21221LOGO)
The table below highlights certain GAAP and non-GAAP financial measures:
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Nine Months Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||||||||
(Dollars in millions, except per share data) |
2012 |
2011 |
2012 |
2011 |
|||||||||||||||||
Net revenues |
$ |
2,198.4 |
$ |
2,189.7 |
0.4 |
% |
$ |
6,572.5 |
$ |
6,467.5 |
1.6 |
% | |||||||||
(Loss)/income from operations (1) |
(220.6) |
179.8 |
* |
(82.3) |
606.0 |
* | |||||||||||||||
Loss from continuing operations, net of income taxes |
(506.2) |
(184.6) |
(174.2) |
% |
(1,054.8) |
(506.5) |
(108.3) |
% | |||||||||||||
Income from discontinued operations, net of income taxes |
2.8 |
11.2 |
(75.0) |
% |
28.5 |
35.2 |
(19.0) |
% | |||||||||||||
Net loss attributable to Caesars |
(505.5) |
(164.0) |
(208.2) |
% |
(1,027.8) |
(467.0) |
(120.1) |
% | |||||||||||||
Diluted loss per share (2) |
(4.03) |
(1.31) |
(207.6) |
% |
(8.21) |
(3.73) |
(120.1) |
% | |||||||||||||
Property EBITDA (3) |
512.2 |
497.2 |
3.0 |
% |
1,587.0 |
1,523.8 |
4.1 |
% | |||||||||||||
Adjusted EBITDA (4) |
484.5 |
482.5 |
0.4 |
% |
1,517.6 |
1,477.6 |
2.7 |
% | |||||||||||||
* Not meaningful. |
|||||||||||||||||||||
See footnotes following |
Management Commentary
"We continued to make significant progress during the third quarter on a strategy designed to position our company for future growth," said
"We moved forward with the expansion of our distribution network into growth markets while we continued to invest in our hub markets of
"Our consortium with
"Our focus on increasing the relevance and reach of our core brands gained recognition when COLLOQUY, a global provider of publications, education and research, granted our Total Rewards customer-loyalty program its most prestigious honor, the Master of Enterprise Loyalty Award," Loveman said. "What was particularly gratifying was that we were nominated and selected for the honor by external audiences and expert judges over all other leading loyalty-marketing programs globally.
"Thanks primarily to growth in our interactive operations and a continued emphasis on expense reductions, we achieved about the same net revenues and Adjusted EBITDA as in the third quarter of 2011, despite more competitive markets and the challenges posed by the continuing weakness of the U.S. economy," Loveman said. "Reflecting the sluggish economic conditions, customer visitation declined in all regions and spend per trip declined in several regions. However,
"As we enter the fourth quarter, we remain focused on increasing revenues, strengthening our capital structure, investing in growth opportunities in new markets, increasing our brand recognition and controlling expenses," he said. "In fact, our efforts to streamline our cost structure resulted in Property EBITDA gains in three of our six domestic regions, including the struggling
"During this quarter, we expect to complete the previously announced sale of Harrah's
Financial Results
As a result of the pending sale, the assets and liabilities of the Harrah's
Net revenues for the third quarter of 2012 increased 0.4% compared with the year-earlier period, due mainly to an increase in other revenues from the Company's interactive operations, which include
Loss from operations for the third quarter of 2012 was
Net loss attributable to Caesars for the third quarter of 2012 was
For the third quarter of 2012, Property EBITDA and Adjusted EBITDA increased
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 third quarter and the nine-month periods of 2012, compared with the same periods in 2011.
Quarter Ended |
Nine Months Ended | ||||||||||
Trips |
Spend per Trip |
Trips |
Spend per Trip | ||||||||
Consolidated Caesars |
(4.9) |
% |
1.3 |
% |
(1.9) |
% |
(0.6) |
% | |||
|
(0.4) |
% |
7.8 |
% |
2.3 |
% |
0.8 |
% | |||
|
|||||||||||
Lodgers |
(4.5) |
% |
(2.8) |
% |
(6.2) |
% |
(1.3) |
% | |||
Non-lodgers |
(5.1) |
% |
(4.1) |
% |
(4.1) |
% |
(1.2) |
% | |||
All other regions |
(6.0) |
% |
(0.6) |
% |
(1.4) |
% |
(1.9) |
% |
Trips across all regions decreased in the third quarter of 2012 when compared with the same period in 2011, resulting in a decline of 4.9% on a consolidated basis, due mainly to economic and competitive pressures as well as hurricane-related property closures in the
On a consolidated basis in 2012, third quarter cash average daily room rates decreased from
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) |
Nine Months Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||||||||
Net revenues |
$ |
735.1 |
$ |
733.1 |
0.3 |
% |
$ |
2,287.3 |
$ |
2,245.9 |
1.8 |
% | |||||||||
Income from operations |
62.4 |
88.2 |
(29.3) |
% |
310.4 |
348.4 |
(10.9) |
% | |||||||||||||
Property EBITDA (2) |
163.9 |
172.9 |
(5.2) |
% |
589.6 |
599.3 |
(1.6) |
% |
Third-quarter net revenues were relatively flat for the region when compared with 2011, as increased casino revenues were mostly offset by decreases in food and beverage and other revenues combined with higher promotional allowances. Revenues rose slightly, despite the negative impact on results caused by Project Linq construction activities, including the closure of O'Shea's casino in
Income from operations decreased for the third quarter of 2012 by 29.3% primarily due to increases in property operating expenses, non-cash intangible asset impairment charges of
Property EBITDA for the third quarter of 2012 was lower than in 2011, mainly resulting from the increase in property operating expenses which more than offset the slight increase in net revenues. Also, the Company estimates that the negative impact caused by Project Linq construction activities was to reduce Property EBITDA by approximately
Construction on Project Linq, which is scheduled to open in phases in the second half of 2013, continues. Caesars recently announced the first wave of tenants who will populate the retail, dining and entertainment experience between the Company's Flamingo and
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Nine Months Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||||||||
Net revenues |
$ |
477.3 |
$ |
497.5 |
(4.1) |
% |
$ |
1,346.2 |
$ |
1,424.2 |
(5.5) |
% | |||||||||
Income from operations |
47.3 |
39.7 |
19.1 |
% |
82.4 |
93.6 |
(12.0) |
% | |||||||||||||
Property EBITDA (2) |
99.8 |
89.5 |
11.5 |
% |
236.9 |
240.3 |
(1.4) |
% |
Net revenues for the third quarter of 2012 in the
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Nine Months Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||||||||
Net revenues |
$ |
266.2 |
$ |
291.7 |
(8.7) |
% |
$ |
843.5 |
$ |
845.5 |
(0.2) |
% | |||||||||
(Loss)/income from operations |
(183.0) |
35.4 |
* |
(271.2) |
106.0 |
* | |||||||||||||||
Property EBITDA (2) |
56.2 |
60.3 |
(6.8) |
% |
194.5 |
183.6 |
5.9 |
% | |||||||||||||
* Not meaningful. |
Third quarter of 2012 net revenues in the
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Nine Months Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||||||||
Net revenues |
$ |
117.0 |
$ |
119.9 |
(2.4) |
% |
$ |
350.6 |
$ |
352.1 |
(0.4) |
% | |||||||||
Income from operations |
38.8 |
27.5 |
41.1 |
% |
94.6 |
79.7 |
18.7 |
% | |||||||||||||
Property EBITDA (2) |
46.3 |
35.5 |
30.4 |
% |
116.9 |
103.1 |
13.4 |
% |
Net revenues in the third quarter of 2012 in the
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Nine Months Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||||||||
Net revenues |
$ |
263.5 |
$ |
260.2 |
1.3 |
% |
$ |
802.7 |
$ |
806.1 |
(0.4) |
% | |||||||||
Income from operations |
40.5 |
30.5 |
32.8 |
% |
121.6 |
110.2 |
10.3 |
% | |||||||||||||
Property EBITDA (2) |
59.7 |
50.1 |
19.2 |
% |
179.6 |
173.0 |
3.8 |
% |
Third quarter of 2012 net revenues in the
Other
Other
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Nine Months Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||||||||
Net revenues |
$ |
134.1 |
$ |
140.9 |
(4.8) |
% |
$ |
336.4 |
$ |
355.1 |
(5.3) |
% | |||||||||
(Loss)/Income from operations |
(75.2) |
30.3 |
* |
(61.5) |
48.4 |
* | |||||||||||||||
Property EBITDA (2) |
38.5 |
40.9 |
(5.9) |
% |
74.0 |
80.3 |
(7.8) |
% | |||||||||||||
* Not meaningful. |
Third quarter of 2012 net revenues 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
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Nine Months Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||||||||
Net revenues |
|||||||||||||||||||||
Managed |
$ |
37.0 |
$ |
13.6 |
172.1 |
% |
$ |
62.0 |
$ |
36.9 |
68.0 |
% | |||||||||
International |
105.7 |
110.9 |
(4.7) |
% |
340.6 |
336.2 |
1.3 |
% | |||||||||||||
Other |
62.5 |
21.8 |
186.7 |
% |
203.2 |
65.4 |
210.7 |
% | |||||||||||||
Total net revenues |
$ |
205.2 |
$ |
146.3 |
40.3 |
% |
$ |
605.8 |
$ |
438.5 |
38.2 |
% | |||||||||
(Loss)/income from operations |
|||||||||||||||||||||
Managed |
$ |
(2.1) |
$ |
2.2 |
* |
$ |
3.0 |
$ |
5.0 |
(40.0) |
% | ||||||||||
International |
(3.9) |
(0.3) |
* |
(89.0) |
19.7 |
* | |||||||||||||||
Other |
(145.3) |
(73.8) |
(96.9) |
% |
(272.5) |
(205.0) |
(32.9) |
% | |||||||||||||
Total loss from operations |
$ |
(151.3) |
$ |
(71.9) |
(110.4) |
% |
$ |
(358.5) |
$ |
(180.3) |
(98.8) |
% | |||||||||
*Not meaningful. |
Net revenues in the third quarter of 2012 for Managed, International, and Other increased
Other Items
Interest expense, net of interest capitalized, increased by
The effective tax rate benefit for the quarter ended
As a substantial portion of the debt of
Quarter Ended |
Percent Favorable/ (Unfavorable) |
Nine Months Ended |
Percent Favorable/ (Unfavorable) | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
2012 |
2011 |
|||||||||||||||||
Net revenues |
$ |
1,640.3 |
$ |
1,669.2 |
(1.7) |
% |
$ |
4,928.9 |
$ |
4,964.7 |
(0.7) |
% | |||||||||
(Loss)/income from operations (1) |
(279.3) |
133.9 |
* |
(237.6) |
485.3 |
* | |||||||||||||||
Loss from continuing operations, net of income taxes |
(533.4) |
(200.2) |
(166.4) |
% |
(1,165.7) |
(571.7) |
(103.9) |
% | |||||||||||||
Income from discontinued operations, net of income taxes |
2.8 |
11.2 |
(75.0) |
% |
28.5 |
35.2 |
(19.0) |
% | |||||||||||||
Net loss attributable to CEOC |
(531.3) |
(179.8) |
(195.5) |
% |
(1,138.9) |
(532.5) |
(113.9) |
% | |||||||||||||
Property EBITDA (3) |
384.0 |
388.5 |
(1.2) |
% |
1,227.8 |
1,212.5 |
1.3 |
% | |||||||||||||
Adjusted EBITDA (4) |
351.3 |
372.3 |
(5.6) |
% |
1,136.8 |
1,162.5 |
(2.2) |
% | |||||||||||||
* 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 earnings per share from Discontinued Operations in the third quarter and nine-month period 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 877-637-3723, or 832-412-1752 for international callers, and enter Conference ID 50057754 approximately 10 minutes before the call start time. A recording of the live call will be available on the company's web site 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 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; 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 |
Nine Months Ended | ||||||||||||||
(In millions, except per share data) |
2012 |
2011 |
2012 |
2011 | |||||||||||
Net revenues |
$ |
2,198.4 |
$ |
2,189.7 |
$ |
6,572.5 |
$ |
6,467.5 |
|||||||
Property operating expenses |
(1,690.8) |
(1,715.4) |
(5,038.5) |
(5,015.2) |
|||||||||||
Depreciation and amortization |
(182.0) |
(176.8) |
(546.6) |
(518.6) |
|||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
(32.6) |
(12.5) |
(63.4) |
(60.0) |
|||||||||||
Intangible and tangible asset impairment charges |
(419.0) |
(27.1) |
(720.5) |
(27.1) |
|||||||||||
Income/(loss) on interests in non-consolidated affiliates |
1.5 |
(1.1) |
(8.8) |
(4.2) |
|||||||||||
Corporate expense |
(51.8) |
(36.5) |
(145.2) |
(115.1) |
|||||||||||
Acquisition and integration costs |
(1.1) |
(1.3) |
(2.2) |
(3.6) |
|||||||||||
Amortization of intangible assets |
(43.2) |
(39.2) |
(129.6) |
(117.7) |
|||||||||||
(Loss)/income from operations |
(220.6) |
179.8 |
(82.3) |
606.0 |
|||||||||||
Interest expense, net of interest capitalized |
(515.7) |
(450.3) |
(1,574.3) |
(1,448.3) |
|||||||||||
Gains on early extinguishments of debt |
— |
— |
79.5 |
47.9 |
|||||||||||
Other income, including interest income |
4.6 |
8.2 |
19.4 |
16.7 |
|||||||||||
Loss from continuing operations before income taxes |
(731.7) |
(262.3) |
(1,557.7) |
(777.7) |
|||||||||||
Benefit for income taxes |
225.5 |
77.7 |
502.9 |
271.2 |
|||||||||||
Loss from continuing operations, net of income taxes |
(506.2) |
(184.6) |
(1,054.8) |
(506.5) |
|||||||||||
Discontinued operations |
|||||||||||||||
Income from discontinued operations |
4.6 |
18.4 |
46.5 |
57.9 |
|||||||||||
Provision for income taxes |
(1.8) |
(7.2) |
(18.0) |
(22.7) |
|||||||||||
Income from discontinued operations, net of income taxes |
2.8 |
11.2 |
28.5 |
35.2 |
|||||||||||
Net loss |
(503.4) |
(173.4) |
(1,026.3) |
(471.3) |
|||||||||||
Less: (income)/net loss attributable to non-controlling interests |
(2.1) |
9.4 |
(1.5) |
4.3 |
|||||||||||
Net loss attributable to Caesars |
$ |
(505.5) |
$ |
(164.0) |
$ |
(1,027.8) |
$ |
(467.0) |
|||||||
(Loss)/earnings per share - basic and diluted |
|||||||||||||||
Loss per share from continuing operations |
$ |
(4.05) |
$ |
(1.40) |
$ |
(8.44) |
$ |
(4.01) |
|||||||
Earnings per share from discontinued operations |
0.02 |
0.09 |
0.23 |
0.28 |
|||||||||||
Net loss per share |
$ |
(4.03) |
$ |
(1.31) |
$ |
(8.21) |
$ |
(3.73) |
| |||||||
CONSOLIDATED SUMMARY BALANCE SHEETS | |||||||
(UNAUDITED) | |||||||
(In millions) |
September 30, 2012 |
December 31, 2011 | |||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
1,189.4 |
$ |
894.6 |
|||
Restricted Cash (a) |
799.4 |
66.6 |
|||||
Assets held for sale (b) |
9.7 |
11.6 |
|||||
Other current assets |
881.3 |
864.4 |
|||||
Total current assets |
2,879.8 |
1,837.2 |
|||||
Property and equipment, net |
16,588.6 |
17,069.9 |
|||||
Goodwill and other intangible assets |
7,143.5 |
7,723.6 |
|||||
Restricted cash |
269.3 |
451.1 |
|||||
Assets held for sale (b) |
592.3 |
593.4 |
|||||
Other long-term assets |
869.4 |
840.4 |
|||||
$ |
28,342.9 |
$ |
28,515.6 |
||||
Liabilities and Stockholders' Equity |
|||||||
Current liabilities |
|||||||
Current portion of long-term debt (a) |
$ |
797.3 |
$ |
40.4 |
|||
Liabilities held for sale (b) |
8.2 |
10.1 |
|||||
Other current liabilities |
1,819.8 |
1,552.3 |
|||||
Total current liabilities |
2,625.3 |
1,602.8 |
|||||
Long-term debt |
19,961.2 |
19,759.5 |
|||||
Other long-term liabilities |
5,641.7 |
6,099.9 |
|||||
28,228.2 |
27,462.2 |
||||||
Total Caesars stockholders' equity |
33.4 |
1,006.7 |
|||||
Non-controlling interests |
81.3 |
46.7 |
|||||
Total equity |
114.7 |
1,053.4 |
|||||
$ |
28,342.9 |
$ |
28,515.6 |
||||
(a) The balance of restricted cash at | |||||||
(b) These balances relate to the sale of the Harrah's |
|
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 |
$ |
(505.5) |
|||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
2.1 |
||||||||||||||||||||||||||||||||||
Net loss |
(503.4) |
||||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(2.8) |
||||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(506.2) |
||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(225.5) |
||||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(731.7) |
||||||||||||||||||||||||||||||||||
Other income, including interest income |
(4.6) |
||||||||||||||||||||||||||||||||||
Gains on early extinguishments of debt |
— |
||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
515.7 |
||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
62.4 |
$ |
47.3 |
$ |
(183.0) |
$ |
38.8 |
$ |
40.5 |
$ |
(75.2) |
$ |
(151.4) |
(220.6) |
||||||||||||||||||||
Depreciation and amortization |
66.9 |
44.6 |
19.7 |
7.5 |
19.0 |
7.2 |
17.1 |
182.0 |
|||||||||||||||||||||||||||
Amortization of intangible assets |
19.0 |
4.0 |
5.5 |
— |
0.3 |
3.5 |
10.9 |
43.2 |
|||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
3.0 |
— |
189.0 |
— |
— |
103.0 |
124.0 |
419.0 |
|||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
13.2 |
3.9 |
25.1 |
— |
— |
— |
(9.6) |
32.6 |
|||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
1.1 |
1.1 |
|||||||||||||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates |
(0.6) |
— |
(0.2) |
— |
— |
— |
(0.7) |
(1.5) |
|||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
51.8 |
51.8 |
|||||||||||||||||||||||||||
EBITDA attributable to Harrah's |
$ |
4.6 |
4.6 |
||||||||||||||||||||||||||||||||
Property EBITDA |
$ |
163.9 |
$ |
99.8 |
$ |
56.2 |
$ |
46.3 |
$ |
59.7 |
$ |
38.5 |
$ |
43.2 |
$ |
4.6 |
$ |
512.2 |
| |||||||||||||||||||||||||||||||||||
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 |
$ |
(164.0) |
|||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests |
(9.4) |
||||||||||||||||||||||||||||||||||
Net loss |
(173.4) |
||||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(11.2) |
||||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(184.6) |
||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(77.7) |
||||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(262.3) |
||||||||||||||||||||||||||||||||||
Other income, including interest income |
(8.2) |
||||||||||||||||||||||||||||||||||
Gains on early extinguishments of debt |
— |
||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
450.3 |
||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
88.2 |
$ |
39.7 |
$ |
35.4 |
$ |
27.5 |
$ |
30.5 |
$ |
30.3 |
$ |
(71.8) |
179.8 |
||||||||||||||||||||
Depreciation and amortization |
63.9 |
43.0 |
18.1 |
7.7 |
19.3 |
7.0 |
17.8 |
176.8 |
|||||||||||||||||||||||||||
Amortization of intangible assets |
19.1 |
3.8 |
5.5 |
— |
0.3 |
3.5 |
7.0 |
39.2 |
|||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
— |
— |
— |
— |
— |
27.1 |
27.1 |
|||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
2.3 |
2.3 |
1.5 |
0.3 |
(0.1) |
0.1 |
6.1 |
12.5 |
|||||||||||||||||||||||||||
Acquisition and integration costs |
(0.1) |
— |
— |
— |
— |
— |
1.4 |
1.3 |
|||||||||||||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates |
(0.6) |
0.7 |
(0.2) |
— |
— |
— |
1.2 |
1.1 |
|||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
36.5 |
36.5 |
|||||||||||||||||||||||||||
EBITDA attributable to Harrah's |
$ |
22.9 |
22.9 |
||||||||||||||||||||||||||||||||
Property EBITDA |
$ |
172.9 |
$ |
89.5 |
$ |
60.3 |
$ |
35.5 |
$ |
50.1 |
$ |
40.9 |
$ |
25.1 |
$ |
22.9 |
$ |
497.2 |
| |||||||||||||||||||||||||||||||||||
SUPPLEMENTAL INFORMATION | |||||||||||||||||||||||||||||||||||
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT CORPORATION | |||||||||||||||||||||||||||||||||||
TO PROPERTY EBITDA | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
Nine Months 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 |
$ |
(1,027.8) |
|||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
1.5 |
||||||||||||||||||||||||||||||||||
Net loss |
(1,026.3) |
||||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(28.5) |
||||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(1,054.8) |
||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(502.9) |
||||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(1,557.7) |
||||||||||||||||||||||||||||||||||
Other income, including interest income |
(19.4) |
||||||||||||||||||||||||||||||||||
Gains on early extinguishments of debt |
(79.5) |
||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
1,574.3 |
||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
310.4 |
$ |
82.4 |
$ |
(271.2) |
$ |
94.6 |
$ |
121.6 |
$ |
(61.5) |
$ |
(358.6) |
(82.3) |
||||||||||||||||||||
Depreciation and amortization |
201.2 |
134.1 |
57.1 |
22.3 |
56.7 |
21.4 |
53.8 |
546.6 |
|||||||||||||||||||||||||||
Amortization of intangible assets |
56.9 |
12.0 |
16.5 |
— |
0.8 |
10.4 |
33.0 |
129.6 |
|||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
3.0 |
— |
356.5 |
— |
— |
103.0 |
258.0 |
720.5 |
|||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
20.4 |
6.2 |
36.0 |
— |
0.6 |
0.6 |
(0.4) |
63.4 |
|||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
2.2 |
2.2 |
|||||||||||||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates |
(2.2) |
2.2 |
(0.5) |
— |
— |
— |
9.3 |
8.8 |
|||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
145.2 |
145.2 |
|||||||||||||||||||||||||||
EBITDA attributable to Harrah's |
$ |
53.0 |
53.0 |
||||||||||||||||||||||||||||||||
Property EBITDA |
$ |
589.6 |
$ |
236.9 |
$ |
194.5 |
$ |
116.9 |
$ |
179.6 |
$ |
74.0 |
$ |
142.5 |
$ |
53.0 |
$ |
1,587.0 |
| |||||||||||||||||||||||||||||||||||
SUPPLEMENTAL INFORMATION | |||||||||||||||||||||||||||||||||||
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT CORPORATION | |||||||||||||||||||||||||||||||||||
TO PROPERTY EBITDA | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
Nine Months 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 |
$ |
(467.0) |
|||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests |
(4.3) |
||||||||||||||||||||||||||||||||||
Net loss |
(471.3) |
||||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(35.2) |
||||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(506.5) |
||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(271.2) |
||||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(777.7) |
||||||||||||||||||||||||||||||||||
Other income, including interest income |
(16.7) |
||||||||||||||||||||||||||||||||||
Gains on early extinguishments of debt |
(47.9) |
||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
1,448.3 |
||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
348.4 |
$ |
93.6 |
$ |
106.0 |
$ |
79.7 |
$ |
110.2 |
$ |
48.4 |
$ |
(180.3) |
606.0 |
||||||||||||||||||||
Depreciation and amortization |
178.4 |
129.0 |
55.1 |
23.0 |
59.0 |
21.3 |
52.8 |
518.6 |
|||||||||||||||||||||||||||
Amortization of intangible assets |
57.3 |
11.3 |
16.4 |
— |
1.0 |
10.4 |
21.3 |
117.7 |
|||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
— |
— |
— |
— |
— |
27.1 |
27.1 |
|||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
14.6 |
4.5 |
6.6 |
0.4 |
2.8 |
0.3 |
30.8 |
60.0 |
|||||||||||||||||||||||||||
Acquisition and integration costs |
0.2 |
— |
— |
— |
— |
— |
3.4 |
3.6 |
|||||||||||||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates |
0.4 |
1.8 |
(0.5) |
— |
— |
— |
2.5 |
4.2 |
|||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
115.1 |
115.1 |
|||||||||||||||||||||||||||
EBITDA attributable to Harrah's |
$ |
71.5 |
71.5 |
||||||||||||||||||||||||||||||||
Property EBITDA |
$ |
599.3 |
$ |
240.3 |
$ |
183.6 |
$ |
103.1 |
$ |
173.0 |
$ |
80.3 |
$ |
72.7 |
$ |
71.5 |
$ |
1,523.8 |
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 September 30, 2012 and 2011: |
(In millions) |
Quarter Ended |
Quarter Ended | |||||
Net loss attributable to Caesars |
$ |
(505.5) |
$ |
(164.0) |
|||
Interest expense, net of interest capitalized and interest income |
512.3 |
443.2 |
|||||
Benefit for income taxes (a) |
(223.7) |
(70.5) |
|||||
Depreciation and amortization (b) |
228.2 |
223.6 |
|||||
EBITDA |
11.3 |
432.3 |
|||||
Project opening costs, abandoned projects and development costs (c) |
31.0 |
4.2 |
|||||
Acquisition and integration costs (d) |
1.1 |
1.3 |
|||||
Gains on early extinguishments of debt (e) |
— |
— |
|||||
Net (loss)/income attributable to non-controlling interests, net of (distributions) (f) |
(0.6) |
(12.2) |
|||||
Impairments of intangible and tangible assets (g) |
419.0 |
27.1 |
|||||
Non-cash expense for stock compensation benefits (h) |
9.9 |
7.3 |
|||||
Adjustments for recoveries from insurance claims for flood losses(i) |
— |
— |
|||||
Other items(j) |
12.8 |
22.5 |
|||||
Adjusted EBITDA |
$ |
484.5 |
$ |
482.5 |
The following table reconciles net loss attributable to Caesars to Adjusted EBITDA for the nine months ended September 30, 2012 and 2011 and for the year ended December 31, 2011, and reconciles net loss attributable to Caesars to LTM Adjusted EBITDA-Pro Forma for the last twelve months ended September 30, 2012.
(1) |
(2) |
(3) |
|||||||||||||
(In millions) |
Nine Months Ended |
Nine Months Ended |
Year Ended |
(1)-(2)+(3) LTM | |||||||||||
Net loss attributable to Caesars |
$ |
(1,027.8) |
$ |
(467.0) |
$ |
(687.6) |
$ |
(1,248.4) |
|||||||
Interest expense, net of interest capitalized and interest income |
1,557.4 |
1,432.4 |
2,097.8 |
2,222.8 |
|||||||||||
Benefit for income taxes (a) |
(484.9) |
(248.5) |
(506.9) |
(743.3) |
|||||||||||
Depreciation and amortization (b) |
692.0 |
658.9 |
881.3 |
914.4 |
|||||||||||
EBITDA |
736.7 |
1,375.8 |
1,784.6 |
1,145.5 |
|||||||||||
Project opening costs, abandoned projects and development costs (c) |
47.4 |
8.1 |
37.0 |
76.3 |
|||||||||||
Acquisition and integration costs (d) |
2.2 |
3.6 |
4.3 |
2.9 |
|||||||||||
Gains on early extinguishments of debt (e) |
(79.5) |
(47.9) |
(47.9) |
(79.5) |
|||||||||||
Net (loss)/income attributable to non-controlling interests, net of (distributions) (f) |
(4.1) |
(11.0) |
11.1 |
18.0 |
|||||||||||
Impairments of intangible and tangible assets (g) |
720.5 |
27.1 |
11.0 |
704.4 |
|||||||||||
Non-cash expense for stock compensation benefits (h) |
43.0 |
17.6 |
22.2 |
47.6 |
|||||||||||
Adjustments for recoveries from insurance claims for flood losses(i) |
(6.6) |
14.0 |
6.6 |
(14.0) |
|||||||||||
Other items(j) |
58.0 |
90.3 |
114.7 |
82.4 |
|||||||||||
Adjusted EBITDA |
$ |
1,517.6 |
$ |
1,477.6 |
$ |
1,943.6 |
1,983.6 |
||||||||
Pro forma adjustment for estimated cost savings yet-to-be-realized (k) |
204.3 |
||||||||||||||
Pro forma adjustments for discontinued operations (l) |
(73.5) |
||||||||||||||
LTM Adjusted EBITDA-Pro Forma |
$ |
2,114.4 |
|||||||||||||
(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. |
(d) Amounts include certain one-time costs associated with development activities in |
(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. |
(h) Amounts represent non-cash stock-based compensation expense related to stock options 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 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 may 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). |
(k) 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 programs. |
(l) Per CEOC's senior secured credit facilities, EBITDA related to the discontinued operations of Harrah's |
The following tables present the Consolidated Summary of Operations and Supplemental Information for
| |||||||||||||||
CONSOLIDATED SUMMARY OF OPERATIONS | |||||||||||||||
(UNAUDITED) | |||||||||||||||
Quarter Ended |
Nine Months Ended | ||||||||||||||
(In millions) |
2012 |
2011 |
2012 |
2011 | |||||||||||
Net revenues |
$ |
1,640.3 |
$ |
1,669.2 |
$ |
4,928.9 |
$ |
4,964.7 |
|||||||
Property operating expenses |
(1,260.9) |
(1,303.6) |
(3,754.1) |
(3,823.7) |
|||||||||||
Depreciation and amortization |
(142.1) |
(135.3) |
(427.9) |
(400.4) |
|||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
(30.2) |
(15.2) |
(56.8) |
(58.5) |
|||||||||||
Intangible and tangible asset impairment charges |
(416.0) |
(27.1) |
(717.5) |
(27.1) |
|||||||||||
Income/(loss) on interests in non-consolidated affiliates |
0.9 |
(1.4) |
(9.9) |
(2.9) |
|||||||||||
Corporate expense |
(43.1) |
(27.3) |
(120.0) |
(91.0) |
|||||||||||
Acquisition and integration costs |
(1.0) |
(1.1) |
(1.9) |
(2.9) |
|||||||||||
Amortization of intangible assets |
(27.2) |
(24.3) |
(78.4) |
(72.9) |
|||||||||||
(Loss)/income from operations |
(279.3) |
133.9 |
(237.6) |
485.3 |
|||||||||||
Interest expense, net of interest capitalized |
(495.6) |
(427.0) |
(1,509.7) |
(1,381.7) |
|||||||||||
Other income, including interest income |
4.0 |
7.6 |
18.4 |
15.9 |
|||||||||||
Loss from continuing operations before income taxes |
(770.9) |
(285.5) |
(1,728.9) |
(880.5) |
|||||||||||
Benefit for income taxes |
237.5 |
85.3 |
563.2 |
308.8 |
|||||||||||
Loss from continuing operations, net of income taxes |
(533.4) |
(200.2) |
(1,165.7) |
(571.7) |
|||||||||||
Discontinued operations |
|||||||||||||||
Income from discontinued operations |
4.6 |
18.4 |
46.5 |
57.9 |
|||||||||||
Provision for income taxes |
(1.8) |
(7.2) |
(18.0) |
(22.7) |
|||||||||||
Income from discontinued operations, net of income taxes |
2.8 |
11.2 |
28.5 |
35.2 |
|||||||||||
Net loss |
(530.6) |
(189.0) |
(1,137.2) |
(536.5) |
|||||||||||
Less: net (income)/loss attributable to non-controlling interests |
(0.7) |
9.2 |
(1.7) |
4.0 |
|||||||||||
Net loss attributable to CEOC |
$ |
(531.3) |
$ |
(179.8) |
$ |
(1,138.9) |
$ |
(532.5) |
|
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 |
$ |
(531.3) |
|||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
0.7 |
||||||||||||||||||||||||||||||||||
Net loss |
(530.6) |
||||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(2.8) |
||||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(533.4) |
||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(237.5) |
||||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(770.9) |
||||||||||||||||||||||||||||||||||
Other income, including interest income |
(4.0) |
||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
495.6 |
||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
14.8 |
$ |
27.5 |
$ |
(183.0) |
$ |
38.8 |
$ |
40.5 |
$ |
(81.2) |
$ |
(136.7) |
(279.3) |
||||||||||||||||||||
Depreciation and amortization |
41.2 |
32.8 |
19.7 |
7.5 |
19.0 |
5.4 |
16.5 |
142.1 |
|||||||||||||||||||||||||||
Amortization of intangible assets |
8.2 |
3.0 |
5.5 |
— |
0.3 |
0.5 |
9.7 |
27.2 |
|||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
— |
189.0 |
— |
— |
103.0 |
124.0 |
416.0 |
|||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
11.0 |
3.7 |
25.1 |
— |
— |
— |
(9.6) |
30.2 |
|||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
1.0 |
1.0 |
|||||||||||||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates |
— |
— |
(0.2) |
— |
— |
— |
(0.7) |
(0.9) |
|||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
43.1 |
43.1 |
|||||||||||||||||||||||||||
EBITDA attributable to Harrah's |
$ |
4.6 |
4.6 |
||||||||||||||||||||||||||||||||
Property EBITDA |
$ |
75.2 |
$ |
66.9 |
$ |
56.2 |
$ |
46.3 |
$ |
59.7 |
$ |
27.8 |
$ |
47.3 |
$ |
4.6 |
$ |
384.0 |
| |||||||||||||||||||||||||||||||||||
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 |
$ |
(179.8) |
|||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests |
(9.2) |
||||||||||||||||||||||||||||||||||
Net loss |
(189.0) |
||||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(11.2) |
||||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(200.2) |
||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(85.3) |
||||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(285.5) |
||||||||||||||||||||||||||||||||||
Other income, including interest income |
(7.6) |
||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
427.0 |
||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
39.9 |
$ |
27.5 |
$ |
35.4 |
$ |
27.5 |
$ |
30.5 |
$ |
24.5 |
$ |
(51.4) |
133.9 |
||||||||||||||||||||
Depreciation and amortization |
36.4 |
30.8 |
18.1 |
7.7 |
19.3 |
5.3 |
17.7 |
135.3 |
|||||||||||||||||||||||||||
Amortization of intangible assets |
8.2 |
2.7 |
5.5 |
— |
0.3 |
0.5 |
7.1 |
24.3 |
|||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
— |
— |
— |
— |
— |
27.1 |
27.1 |
|||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
1.0 |
1.7 |
1.5 |
0.3 |
(0.1) |
0.1 |
10.7 |
15.2 |
|||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
1.1 |
1.1 |
|||||||||||||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates |
— |
0.4 |
(0.2) |
— |
— |
— |
1.2 |
1.4 |
|||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
27.3 |
27.3 |
|||||||||||||||||||||||||||
EBITDA attributable to Harrah's |
$ |
22.9 |
22.9 |
||||||||||||||||||||||||||||||||
Property EBITDA |
$ |
85.5 |
$ |
63.1 |
$ |
60.3 |
$ |
35.5 |
$ |
50.1 |
$ |
30.4 |
$ |
40.7 |
$ |
22.9 |
$ |
388.5 |
| |||||||||||||||||||||||||||||||||||
SUPPLEMENTAL INFORMATION | |||||||||||||||||||||||||||||||||||
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT | |||||||||||||||||||||||||||||||||||
OPERATING COMPANY, INC. TO PROPERTY EBITDA | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
Nine Months 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 |
$ |
(1,138.9) |
|||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
1.7 |
||||||||||||||||||||||||||||||||||
Net loss |
(1,137.2) |
||||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(28.5) |
||||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(1,165.7) |
||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(563.2) |
||||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(1,728.9) |
||||||||||||||||||||||||||||||||||
Other income, including interest income |
(18.4) |
||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
1,509.7 |
||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
143.7 |
$ |
46.0 |
$ |
(271.2) |
$ |
94.6 |
$ |
121.6 |
$ |
(80.7) |
$ |
(291.6) |
(237.6) |
||||||||||||||||||||
Depreciation and amortization |
125.7 |
96.7 |
57.1 |
22.3 |
56.7 |
16.2 |
53.2 |
427.9 |
|||||||||||||||||||||||||||
Amortization of intangible assets |
24.5 |
8.9 |
16.5 |
— |
0.8 |
1.6 |
26.1 |
78.4 |
|||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
— |
356.5 |
— |
— |
103.0 |
258.0 |
717.5 |
|||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
14.3 |
5.7 |
36.0 |
— |
0.6 |
0.6 |
(0.4) |
56.8 |
|||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
1.9 |
1.9 |
|||||||||||||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates |
— |
1.1 |
(0.5) |
— |
— |
— |
9.3 |
9.9 |
|||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
120.0 |
120.0 |
|||||||||||||||||||||||||||
EBITDA attributable to Harrah's |
$ |
53.0 |
53.0 |
||||||||||||||||||||||||||||||||
Property EBITDA |
$ |
308.2 |
$ |
158.3 |
$ |
194.5 |
$ |
116.9 |
$ |
179.6 |
$ |
40.7 |
$ |
176.6 |
$ |
53.0 |
$ |
1,227.8 |
| |||||||||||||||||||||||||||||||||||
SUPPLEMENTAL INFORMATION | |||||||||||||||||||||||||||||||||||
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO CAESARS ENTERTAINMENT | |||||||||||||||||||||||||||||||||||
OPERATING COMPANY, INC. TO PROPERTY EBITDA | |||||||||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||||||||
Nine Months 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 |
$ |
(532.5) |
|||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests |
(4.0) |
||||||||||||||||||||||||||||||||||
Net loss |
(536.5) |
||||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes |
(35.2) |
||||||||||||||||||||||||||||||||||
Net loss from continuing operations, net of income taxes |
(571.7) |
||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(308.8) |
||||||||||||||||||||||||||||||||||
Loss from continuing operations before income taxes |
(880.5) |
||||||||||||||||||||||||||||||||||
Other income, including interest income |
(15.9) |
||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
1,381.7 |
||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ |
182.1 |
$ |
60.4 |
$ |
106.0 |
$ |
79.7 |
$ |
110.2 |
$ |
31.9 |
$ |
(85.0) |
485.3 |
||||||||||||||||||||
Depreciation and amortization |
102.8 |
91.5 |
55.1 |
23.0 |
59.0 |
16.1 |
52.9 |
400.4 |
|||||||||||||||||||||||||||
Amortization of intangible assets |
24.5 |
8.2 |
16.4 |
— |
1.0 |
1.6 |
21.2 |
72.9 |
|||||||||||||||||||||||||||
Intangible and tangible asset impairment charges |
— |
— |
— |
— |
— |
— |
27.1 |
27.1 |
|||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
9.5 |
3.5 |
6.6 |
0.4 |
2.8 |
0.3 |
35.4 |
58.5 |
|||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
2.9 |
2.9 |
|||||||||||||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates |
— |
0.9 |
(0.5) |
— |
— |
— |
2.5 |
2.9 |
|||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
91.0 |
91.0 |
|||||||||||||||||||||||||||
EBITDA attributable to Harrah's |
$ |
71.5 |
71.5 |
||||||||||||||||||||||||||||||||
Property EBITDA |
$ |
318.8 |
$ |
164.6 |
$ |
183.6 |
$ |
103.1 |
$ |
173.0 |
$ |
49.9 |
$ |
148.0 |
$ |
71.5 |
$ |
1,212.5 |
|
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 the results and adjustments of the unrestricted subsidiaries of CEOC resulting in an amount used to determine compliance with debt covenants ("LTM Adjusted EBITDA-Pro Forma - CEOC Restricted"). |
Because not all companies use identical calculations, the presentation of CEOC's Adjusted EBITDA, LTM Adjusted EBITDA-Pro Forma, and LTM Adjusted EBITDA-Pro Forma - CEOC Restricted may not be comparable to other similarly titled measures of other companies. |
The following table reconciles net loss attributable to CEOC to Adjusted EBITDA for the quarters ended |
(In millions) |
Quarter Ended |
Quarter Ended | |||||
Net loss attributable to CEOC |
$ |
(531.3) |
$ |
(179.8) |
|||
Interest expense, net of capitalized interest and interest income |
492.4 |
420.1 |
|||||
Benefit for income taxes (a) |
(235.7) |
(78.1) |
|||||
Depreciation and amortization (b) |
172.4 |
167.2 |
|||||
EBITDA |
(102.2) |
329.4 |
|||||
Project opening costs, abandoned projects and development costs (c) |
31.1 |
3.6 |
|||||
Acquisition and integration costs (d) |
1.0 |
1.1 |
|||||
Net income attributable to non-controlling interests, net of (distributions) (e) |
(2.1) |
(12.0) |
|||||
Impairments of intangible and tangible assets (f) |
416.0 |
27.1 |
|||||
Non-cash expense for stock compensation benefits (g) |
7.5 |
7.0 |
|||||
Adjustments for recoveries from insurance claims for flood losses(h) |
— |
— |
|||||
Other items (i) |
— |
16.1 |
|||||
Adjusted EBITDA |
$ |
351.3 |
$ |
372.3 |
The following table reconciles net loss attributable to CEOC to Adjusted EBITDA for the six months ended September 30, 2012 and 2011 and for the year ended December 31, 2011, and reconciles net loss attributable to CEOC to LTM Adjusted EBITDA-Pro Forma, and LTM Adjusted EBITDA-Pro Forma - CEOC Restricted for the last twelve months ended September 30, 2012.
(1) |
(2) |
(3) |
|||||||||||||
(In millions) |
Nine Months Ended |
Nine Months Ended |
Year Ended |
(1)-(2)+(3) LTM | |||||||||||
Net loss attributable to CEOC |
$ |
(1,138.9) |
$ |
(532.5) |
$ |
(779.4) |
$ |
(1,385.8) |
|||||||
Interest expense, net of capitalized interest and interest income |
1,493.7 |
1,366.5 |
2,007.5 |
2,134.7 |
|||||||||||
Benefit for income taxes (a) |
(545.2) |
(286.1) |
(533.5) |
(792.6) |
|||||||||||
Depreciation and amortization (b) |
522.1 |
495.9 |
665.3 |
691.5 |
|||||||||||
EBITDA |
331.7 |
1,043.8 |
1,359.9 |
647.8 |
|||||||||||
Project opening costs, abandoned projects and development costs (c) |
47.5 |
7.5 |
36.4 |
76.4 |
|||||||||||
Acquisition and integration costs (d) |
1.9 |
2.9 |
3.5 |
2.5 |
|||||||||||
Net income attributable to non-controlling interests, net of (distributions) (e) |
(3.9) |
(10.7) |
0.6 |
7.4 |
|||||||||||
Impairments of intangible and tangible assets (f) |
717.5 |
27.1 |
11.0 |
701.4 |
|||||||||||
Non-cash expense for stock compensation benefits (g) |
23.9 |
16.9 |
21.3 |
28.3 |
|||||||||||
Adjustments for recoveries from insurance claims for flood losses(h) |
(6.6) |
14.0 |
6.6 |
(14.0) |
|||||||||||
Other items (i) |
24.8 |
61.0 |
74.5 |
38.3 |
|||||||||||
Adjusted EBITDA |
$ |
1,136.8 |
$ |
1,162.5 |
$ |
1,513.8 |
1,488.1 |
||||||||
Pro forma adjustment for estimated cost savings yet-to-be-realized (j) |
146.4 |
||||||||||||||
Pro forma adjustments for discontinued operations (k) |
(73.5) |
||||||||||||||
LTM Adjusted EBITDA-Pro Forma |
1,561.0 |
||||||||||||||
EBITDA of CEOC's unrestricted subsidiaries |
(79.6) |
||||||||||||||
Adjustments related to CEOC's unrestricted subsidiaries |
(4.0) |
||||||||||||||
Pro forma adjustments related to CEOC's unrestricted subsidiaries |
(6.4) |
||||||||||||||
LTM Adjusted EBITDA-Pro Forma - CEOC Restricted |
$ |
1,471.0 |
(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 one-time costs associated with development activities in |
(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. |
(g) Amounts represent non-cash stock-based compensation expense related to stock options granted to CEOC's employees. |
(h) Amounts represent adjustments for insurance claims related to lost profits during the floods that occurred in 2011. |
(i) 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 may 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). |
(j 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 programs. |
(k) Per CEOC's senior secured credit facilities, EBITDA related to the discontinued operations of Harrah's |
SOURCE
News Provided by Acquire Media