UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
February 24, 2009
Date of Report (Date of earliest event reported)
Harrah’s Entertainment, Inc.
(Exact name of registrant as specified in its charter)
| Delaware | 001-10410 | 62-1411755 | ||
| (State of Incorporation) | (Commission File Number) | (IRS Employer Identification Number) |
One Caesars Palace Drive
Las Vegas, Nevada 89109
(Address of principal executive offices)
(Zip Code)
(702) 407-6000
(Registrant’s telephone number, including area code)
N/A
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.06 Material Impairments.
On February 24, 2009, the Registrant concluded, after the review and discussion of the issues with the Audit Committee of its Board of Directors, that impairments have occurred to the carrying value of its goodwill and certain other non-amortizing, indefinite-lived intangible assets. As a result, the Registrant’s fourth quarter and full year 2008 financial results will include an aggregate non-cash pretax impairment charge of approximately $5,288 million to $5,504 million. The impairment charge is the result of the annual assessment for impairment required by Statement of Financial Accounting Standards (“SFAS”) No. 142, “Goodwill and Other Intangible Assets,” and reflects factors impacted by current market conditions, including lower valuation multiples for gaming assets; higher discount rates resulting from on-going turmoil in the credit markets; and the completion of our annual budget and forecasting process. This non-cash charge will have no effect on the Registrant’s cash balances or its cash flows from operating activities, nor will ongoing operations be affected.
As discussed in Note 4 to the consolidated condensed financial statements in the Registrant’s Quarterly Report on Form 10-Q for the period ending September 30, 2008, the provisions of SFAS No. 142 call for interim testing if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value, which the Registrant believed had occurred during the third quarter. However, the purchase price allocation following the acquisition of the Registrant by affiliates of Apollo Global Management, LLC and TPG Capital, LP had not yet been completed, and other key inputs supporting the impairment analysis were not yet available, and, therefore, it was not reasonably possible to develop an estimate of any potential impairment in the third quarter. The purchase price allocation and annual budget and forecasting process were completed in the fourth quarter, enabling the Registrant to perform the impairment analysis.
A complete description of significant accounting policies and practices related to goodwill and other intangible assets can be found in the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2007, and Quarterly Report on Form 10-Q for the period ending September 30, 2008.
Item 7.01 Regulation FD Disclosure.
Fourth Quarter and 2008 Preliminary Financial Results
Attached as Exhibit 99.1, the Registrant is reporting unaudited preliminary financial results for fourth quarter and full year 2008 for the Registrant and for Harrah’s Operating Company, Inc., a wholly-owned subsidiary of the Registrant (“HOC”). A substantial portion of the debt of the Registrant’s consolidated group is issued by HOC, and therefore the Registrant believes it is meaningful to also provide information pertaining solely to the results of operations of HOC.
For purposes of the financial information included herein, “Acquisition” means the merger of Hamlet Merger Inc. (“Merger Sub”), a Delaware corporation and a wholly-owned subsidiary of Hamlet Holdings LLC (“Hamlet Holding”), with and into the Registrant on January 28, 2008, pursuant to a merger agreement dated December 19, 2006 among the Registrant, Merger Sub and Hamlet Holdings.
The Registrant expects to release the fourth quarter and full year 2008 financial results for the Registrant and HOC in mid-March.
Gain on Extinguishment of Debt
On December 24, 2008, HOC consummated its previously announced private exchange offers (the “Exchange Offers”) to exchange its outstanding (i) 5.50% Senior Notes due 2010, (ii) 7.875% Senior Subordinated Notes due 2010, (iii) 8.0% Senior Notes due 2011, (iv) 8.125% Senior Subordinated Notes due 2011, (v) 5.375% Senior Notes due 2013, (vi) 5.625% Senior Notes due 2015, (vii) 6.50% Senior Notes due 2016, (viii) 5.75% Senior Notes due 2017; (ix) 10.75%/11.5% Senior Toggle Notes due 2018 and (x) 10.75% Senior Notes due 2016 (collectively, the “Old Notes”) for (a) new 10.00% Second-Priority Senior Secured Notes due 2015 (the “New 2015 Second Lien Notes”), for Old Notes maturing between 2010 and 2013, and (b) new 10.00% Second-Priority Senior Secured Notes due 2018 (the “New 2018 Second Lien Notes”, and, together with the New 2015 Second Lien Notes, the “New Second Lien Notes”), for Old Notes maturing between 2015 and 2018. In addition, certain holders of Old Notes maturing in 2010 and 2011 elected to receive cash in lieu of New 2015 Second Lien Notes.
As a result of the Exchange Offers, the Registrant and HOC will each record a non-cash pretax gain in fourth quarter 2008 of approximately $927 million to $965 million arising from this early extinguishment of debt. The gain, representing the aggregate of (i) the difference between the net book value and the cash paid in the case of the Old Notes exchanged for New Second Lien Notes and then retired for cash and (ii) the difference between the net book value of the Old Notes and the fair market value of the New Second Lien Notes in the case of the Exchange Offers, is net of the write-off of approximately $37 million of unamortized deferred finance charges related to the extinguished Old Notes.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits. The following exhibits are being filed herewith:
| 99.1 | Preliminary Financial Results for fourth quarter and full year 2008 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| HARRAH’S ENTERTAINMENT, INC. | ||||
| Date: March 4, 2009 | By: | /s/ ANTHONY D. MCDUFFIE | ||
| Anthony D. McDuffie | ||||
| Senior Vice President, Controller and Chief Accounting Officer | ||||
EXHIBIT INDEX
| Exhibit |
Document Description | |
| 99.1 | Preliminary Financial Results for fourth quarter and full year 2008 |
Exhibit 99.1
PRELIMINARY CONSOLIDATED FINANCIAL RESULTS
HARRAH’S ENTERTAINMENT, INC.
(UNAUDITED)
| Range of Estimated Results for Fourth Quarter Ended December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Revenues |
$ | 2,232 | $ | 2,324 | ||||
| Loss from operations |
(5,382 | ) | (5,131 | ) | ||||
| Loss from continuing operations |
(4,784 | ) | (4,596 | ) | ||||
| Property EBITDA |
468 | 488 | ||||||
| Adjusted EBITDA (a) |
445 | 463 | ||||||
| (a) |
Does not include the pro forma effect of yet-to-be-realized cost savings. |
| Range of Estimated Results for Year Ended (b) December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Revenues |
$ | 10,081 | $ | 10,173 | ||||
| Loss from operations |
(4,306 | ) | (4,055 | ) | ||||
| Loss from continuing operations |
(5,287 | ) | (5,099 | ) | ||||
| Property EBITDA |
2,406 | 2,426 | ||||||
| LTM Adjusted EBITDA |
2,852 | 2,870 | ||||||
| (b) |
Includes the combination of the Predecessor period from January 1, 2008 through January 27, 2008, and the Successor period from January 28, 2008 through December 31, 2008. |
Property Earnings Before Interest, Taxes, Depreciation and Amortization (Property EBITDA), Adjusted EBITDA and last twelve months (LTM) Adjusted EBITDA are not Generally Accepted Accounting Principles (GAAP) measurements but are commonly used in the gaming industry as measures of performance and as bases for valuation of gaming companies and, in the case of LTM Adjusted EBITDA, as a measure of compliance with certain debt covenants. Reconciliations of Property EBITDA to loss from operations and Adjusted EBITDA and LTM Adjusted EBITDA to loss from continuing operations are on the following pages.
PRELIMINARY CONSOLIDATED FINANCIAL RESULTS
HARRAH’S OPERATING COMPANY, INC., A WHOLLY-OWNED SUBSIDIARY OF
HARRAH’S ENTERTAINMENT, INC.
(UNAUDITED)
| Range of Estimated Results for Fourth Quarter Ended December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Revenues |
$ | 1,718 | $ | 1,788 | ||||
| Loss from operations |
(3,714 | ) | (3,540 | ) | ||||
| Loss from continuing operations |
(3,035 | ) | (2,916 | ) | ||||
| Property EBITDA |
333 | 347 | ||||||
| Adjusted EBITDA (a) |
311 | 324 | ||||||
| (a) |
Does not include the pro forma effect of yet-to-be-realized cost savings. |
| Range of Estimated Results for Year Ended (b) December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Revenues |
$ | 7,660 | $ | 7,730 | ||||
| Loss from operations |
(2,962 | ) | (2,788 | ) | ||||
| Loss from continuing operations |
(3,558 | ) | (3,439 | ) | ||||
| Property EBITDA |
1,687 | 1,701 | ||||||
| LTM Adjusted EBITDA |
2,006 | 2,019 | ||||||
| (b) |
Includes the combination of the Predecessor period from January 1, 2008 through January 27, 2008, and the Successor period from January 28, 2008 through December 31, 2008. |
Property Earnings Before Interest, Taxes, Depreciation and Amortization (Property EBITDA), Adjusted EBITDA and LTM Adjusted EBITDA are not Generally Accepted Accounting Principles (GAAP) measurements but are commonly used in the gaming industry as measures of performance and as bases for valuation of gaming companies and, in the case of Adjusted EBITDA, as a measure of compliance with certain debt covenants. Reconciliations of Property EBITDA to loss from operations and Adjusted EBITDA and LTM Adjusted EBITDA to loss from continuing operations are on the following pages.
HARRAH’S ENTERTAINMENT, INC.
SUPPLEMENTAL INFORMATION
RECONCILIATION OF ESTIMATED PROPERTY EBITDA
TO ESTIMATED LOSS FROM OPERATIONS
(UNAUDITED)
| Range of Estimated Results for Fourth Quarter Ended December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Revenues |
$ | 2,232 | $ | 2,324 | ||||
| Property EBITDA |
$ | 468 | $ | 488 | ||||
| Depreciation and amortization |
(179 | ) | (172 | ) | ||||
| Operating profit |
289 | 316 | ||||||
| Amortization of intangible assets |
(45 | ) | (43 | ) | ||||
| Project opening costs and other items |
(84 | ) | (80 | ) | ||||
| Impairment of intangible assets |
(5,504 | ) | (5,288 | ) | ||||
| Corporate expense |
(37 | ) | (35 | ) | ||||
| Acquisition and integration costs |
(1 | ) | (1 | ) | ||||
| Loss from operations |
$ | (5,382 | ) | $ | (5,131 | ) | ||
| Range of Estimated Results for Year Ended (a) December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Revenues |
$ | 10,081 | $ | 10,173 | ||||
| Property EBITDA |
$ | 2,406 | $ | 2,426 | ||||
| Depreciation and amortization |
(694 | ) | (687 | ) | ||||
| Operating profit |
1,712 | 1,739 | ||||||
| Amortization of intangible assets |
(169 | ) | (167 | ) | ||||
| Project opening costs and other items |
(54 | ) | (50 | ) | ||||
| Impairment of intangible assets |
(5,504 | ) | (5,288 | ) | ||||
| Corporate expense |
(141 | ) | (139 | ) | ||||
| Acquisition and integration costs |
(150 | ) | (150 | ) | ||||
| Loss from operations |
$ | (4,306 | ) | $ | (4,055 | ) | ||
| (a) |
Includes the combination of the Predecessor period from January 1, 2008 through January 27, 2008, and the Successor period from January 28, 2008 through December 31, 2008. |
HARRAH’S OPERATING COMPANY, INC. A WHOLLY-OWNED SUBSIDIARY OF
HARRAH’S ENTERTAINMENT, INC.
SUPPLEMENTAL INFORMATION
RECONCILIATION OF ESTIMATED PROPERTY EBITDA
TO ESTIMATED LOSS FROM OPERATIONS
(UNAUDITED)
| Range of Estimated Results for Fourth Quarter Ended December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Revenues |
$ | 1,718 | $ | 1,788 | ||||
| Property EBITDA |
$ | 333 | $ | 347 | ||||
| Depreciation and amortization |
(131 | ) | (125 | ) | ||||
| Operating profit |
202 | 222 | ||||||
| Amortization of intangible assets |
(30 | ) | (28 | ) | ||||
| Project opening costs and other items |
(53 | ) | (51 | ) | ||||
| Impairment of intangible assets |
(3,814 | ) | (3,664 | ) | ||||
| Corporate expense |
(18 | ) | (18 | ) | ||||
| Acquisition and integration costs |
(1 | ) | (1 | ) | ||||
| Loss from operations |
$ | (3,714 | ) | $ | (3,540 | ) | ||
| Range of Estimated Results for Year Ended (a) December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Revenues |
$ | 7,660 | $ | 7,730 | ||||
| Property EBITDA |
$ | 1,687 | $ | 1,701 | ||||
| Depreciation and amortization |
(519 | ) | (513 | ) | ||||
| Operating profit |
1,168 | 1,188 | ||||||
| Amortization of intangible assets |
(115 | ) | (113 | ) | ||||
| Project opening costs and other items |
29 | 31 | ||||||
| Impairment of intangible assets |
(3,814 | ) | (3,664 | ) | ||||
| Corporate expense |
(80 | ) | (80 | ) | ||||
| Acquisition and integration costs |
(150 | ) | (150 | ) | ||||
| Loss from operations |
$ | (2,962 | ) | $ | (2,788 | ) | ||
| (a) |
Includes the combination of the Predecessor period from January 1, 2008 through January 27, 2008, and the Successor period from January 28, 2008 through December 31, 2008. |
HARRAH’S ENTERTAINMENT, INC.
SUPPLEMENTAL INFORMATION
RECONCILIATION OF ESTIMATED LOSS FROM CONTINUING OPERATIONS
TO ESTIMATED ADJUSTED EBITDA
(UNAUDITED)
Adjusted EBITDA is defined as EBITDA further adjusted to exclude unusual items and other adjustments required or permitted in calculating covenant compliance under the indenture governing the senior notes and senior toggle notes, the interim loan agreement and/or our new senior credit facilities. We believe that the inclusion of supplementary adjustments to EBITDA applied in presenting Adjusted EBITDA is appropriate to provide additional information to investors about certain material non-cash items and about unusual items that we do not expect to continue at the same level in the future. Because not all companies use identical calculations, our presentation of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.
The following table reconciles the estimated Loss from continuing operations and estimated Adjusted EBITDA range of Harrah’s Entertainment, Inc. for the Successor three month period ended December 31, 2008.
| Range of Estimated Results for Fourth Quarter Ended December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Loss from continuing operations |
$ | (4,596 | ) | $ | (4,784 | ) | ||
| Interest expense, net of interest income |
578 | 602 | ||||||
| Benefit for income taxes |
(209 | ) | (217 | ) | ||||
| Depreciation and amortization |
218 | 226 | ||||||
| EBITDA (a) |
(4,009 | ) | (4,173 | ) | ||||
| Project opening costs, abandoned projects and development costs (b) |
3 | 3 | ||||||
| Acquisition and integration costs |
1 | 1 | ||||||
| Gains on early extinguishments of debt (c) |
(927 | ) | (965 | ) | ||||
| Minority interests, net of distributions (d) |
(4 | ) | (4 | ) | ||||
| Impairment of goodwill and intangible assets |
5,288 | 5,504 | ||||||
| Non-cash expense for stock compensation benefits (e) |
4 | 4 | ||||||
| Other non-recurring or non-cash items (f) |
89 | 93 | ||||||
| Adjusted EBITDA (g) |
$ | 445 | $ | 463 | ||||
| a) | Includes the impairment of goodwill and intangible assets. |
| b) | Represents (i) project opening costs incurred in connection with expansion and renovation projects at various properties; (ii) write-off of abandoned development projects; and (iii) non-recurring strategic planning and restructuring costs. |
| c) | Represents (i) the difference between the net book value and cash paid for notes exchanged and retired for cash; (ii) the difference between the net book value of the old notes and the fair market value of new notes issued; and (iii) the write-off of historical unamortized deferred financing costs and unamortized market value premiums/discounts. |
| d) | Represents minority owners’ share of income from our majority-owned subsidiaries, net of cash distributions to minority owners. |
| e) | Represents non-cash compensation expense related to stock options. |
| f) | Represents the elimination of other non-recurring and non-cash items such as litigation awards and settlements, severance and relocation costs, excess gaming taxes, gains and losses from disposal of assets, equity in non-consolidated subsidiaries (net of distributions) and one-time costs relating to new state gaming legislation. |
| g) | Does not include the yet-to-be-realized cost savings from our profitability improvement program. |
HARRAH’S ENTERTAINMENT, INC.
SUPPLEMENTAL INFORMATION
RECONCILIATION OF ESTIMATED LOSS FROM CONTINUING OPERATIONS
TO ESTIMATED LTM ADJUSTED EBITDA
(UNAUDITED)
LTM Adjusted EBITDA is defined as EBITDA further adjusted to exclude unusual items and other adjustments required or permitted in calculating covenant compliance under the indenture governing the senior notes and senior toggle notes, the interim loan agreement and/or our new senior credit facilities. We believe that the inclusion of supplementary adjustments to EBITDA applied in presenting LTM Adjusted EBITDA is appropriate to provide additional information to investors about certain material non-cash items and about unusual items that we do not expect to continue at the same level in the future. Because not all companies use identical calculations, our presentation of LTM Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.
The following table reconciles the estimated Loss from continuing operations and estimated LTM Adjusted EBITDA range of Harrah’s Entertainment, Inc. for the combination of the Predecessor period from January 1, 2008 through January 27, 2008, and the Successor period from January 28, 2008 through December 31, 2008.
| Range of Estimated Results for Year Ended December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Loss from continuing operations |
$ | (5,099 | ) | $ | (5,287 | ) | ||
| Interest expense, net of interest income |
2,119 | 2,143 | ||||||
| Benefit for income taxes |
(383 | ) | (391 | ) | ||||
| Depreciation and amortization |
874 | 882 | ||||||
| EBITDA (a) |
(2,489 | ) | (2,653 | ) | ||||
| Project opening costs, abandoned projects and development costs (b) |
33 | 33 | ||||||
| Acquisition and integration costs |
150 | 150 | ||||||
| Gains on early extinguishments of debt (c) |
(723 | ) | (761 | ) | ||||
| Minority interests, net of distributions (d) |
(6 | ) | (6 | ) | ||||
| Impairment of goodwill and intangible assets |
5,288 | 5,504 | ||||||
| Non-cash expense for stock compensation benefits (e) |
19 | 19 | ||||||
| Income from insurance claims for hurricane losses (f) |
(185 | ) | (185 | ) | ||||
| Other non-recurring or non-cash items (g) |
255 | 259 | ||||||
| Pro forma adjustment for acquired, new or disposed properties (h) |
8 | 8 | ||||||
| Pro forma adjustment for yet-to-be realized cost savings (i) |
502 | 502 | ||||||
| LTM Adjusted EBITDA |
$ | 2,852 | $ | 2,870 | ||||
| a) | Includes the impairment of goodwill and intangible assets. |
| b) | Represents (i) project opening costs incurred in connection with expansion and renovation projects at various properties; (ii) write-off of abandoned development projects; and (iii) non-recurring strategic planning and restructuring costs. |
| c) | Represents (i) the difference between the net book value and cash paid for notes exchanged and retired for cash; (ii) the difference between the net book value of the old notes and the fair market value of new notes issued; and (iii) the write-off of historical unamortized deferred financing costs and unamortized market value premiums/discounts.O8 |
| d) | Represents minority owners’ share of income from our majority-owned subsidiaries, net of cash distributions to minority owners. |
| e) | Represents non-cash compensation expense related to stock options. |
| f) | Represents non-recurring insurance recoveries related to Hurricane Katrina. |
| g) | Represents the elimination of other non-recurring and non-cash items such as litigation awards and settlements, severance and relocation costs, excess gaming taxes, gains and losses from disposal of assets, equity in non-consolidated subsidiaries (net of distributions) and one-time costs relating to new state gaming legislation. |
| h) | Represents the full period estimated impact of newly completed construction projects. |
| i) | Represents yet-to-be-realized cost savings from our profitability improvement program. |
HARRAH’S OPERATING COMPANY, INC., A WHOLLY-OWNED SUBSIDIARY OF
HARRAH’S ENTERTAINMENT, INC.
SUPPLEMENTAL INFORMATION
RECONCILIATION OF ESTIMATED LOSS FROM CONTINUING OPERATIONS
TO ESTIMATED ADJUSTED EBITDA
(UNAUDITED)
Adjusted EBITDA is defined as EBITDA further adjusted to exclude unusual items and other adjustments required or permitted in calculating covenant compliance under the indenture governing the senior notes and senior toggle notes, the interim loan agreement and/or our new senior credit facilities. We believe that the inclusion of supplementary adjustments to EBITDA applied in presenting Adjusted EBITDA is appropriate to provide additional information to investors about certain material non-cash items and about unusual items that we do not expect to continue at the same level in the future. Because not all companies use identical calculations, our presentation of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.
The following table reconciles the estimated Loss from continuing operations and estimated Adjusted EBITDA range of Harrah’s Operating Company, Inc., for the Successor three month period ended December 31, 2008.
| Range of Estimated Results for Fourth Quarter Ended December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Loss from continuing operations |
$ | (2,916 | ) | $ | (3,035 | ) | ||
| Interest expense, net of interest income |
474 | 494 | ||||||
| Benefit for income taxes |
(188 | ) | (196 | ) | ||||
| Depreciation and amortization |
157 | 163 | ||||||
| EBITDA (a) |
(2,473 | ) | (2,574 | ) | ||||
| Project opening costs, abandoned projects and development costs (b) |
3 | 3 | ||||||
| Acquisition and integration costs |
1 | 1 | ||||||
| Gains on early extinguishments of debt (c) |
(927 | ) | (965 | ) | ||||
| Minority interests, net of distributions (d) |
(3 | ) | (3 | ) | ||||
| Impairment of goodwill and intangible assets |
3,664 | 3,814 | ||||||
| Non-cash expense for stock compensation benefits (e) |
3 | 3 | ||||||
| Other non-recurring or non-cash items (f) |
43 | 45 | ||||||
| Adjusted EBITDA (g) |
$ | 311 | $ | 324 | ||||
| a) | Includes the impairment of goodwill and intangible assets. |
| b) | Represents (i) project opening costs incurred in connection with expansion and renovation projects at various properties; (ii) write-off of abandoned development projects; and (iii) non-recurring strategic planning and restructuring costs. |
| c) | Represents (i) the difference between the net book value and cash paid for notes exchanged and retired for cash; (ii) the difference between the net book value of the old notes and the fair market value of new notes issued; and (iii) the write-off of historical unamortized deferred financing costs and unamortized market value premiums/discounts. |
| d) | Represents minority owners’ share of income from our majority-owned subsidiaries, net of cash distributions to minority owners. |
| e) | Represents expense allocated by the parent related to stock option programs. |
| f) | Represents the elimination of other non-recurring and non-cash items such as litigation awards and settlements, severance and relocation costs, excess gaming taxes, gains and losses from disposal of assets, equity in non-consolidated subsidiaries (net of distributions) and one-time costs relating to new state gaming legislation. |
| g) | Does not include the yet-to-be-realized cost savings from our profitability improvement program. |
HARRAH’S OPERATING COMPANY, INC., A WHOLLY-OWNED SUBSIDIARY OF
HARRAH’S ENTERTAINMENT, INC.
SUPPLEMENTAL INFORMATION
RECONCILIATION OF ESTIMATED LOSS FROM CONTINUING OPERATIONS
TO ESTIMATED LTM ADJUSTED EBITDA
(UNAUDITED)
LTM Adjusted EBITDA is defined as EBITDA further adjusted to exclude unusual items and other adjustments required or permitted in calculating covenant compliance under the indenture governing the senior notes and senior toggle notes, the interim loan agreement and/or our new senior credit facilities. We believe that the inclusion of supplementary adjustments to EBITDA applied in presenting LTM Adjusted EBITDA is appropriate to provide additional information to investors about certain material non-cash items and about unusual items that we do not expect to continue at the same level in the future. Because not all companies use identical calculations, our presentation of LTM Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.
The following table reconciles the estimated Loss from continuing operations and estimated LTM Adjusted EBITDA range of Harrah’s Operating Company, Inc., for the combination of the Predecessor period from January 1, 2008 through January 27, 2008, and the Successor period from January 28, 2008 through December 31, 2008.
| Range of Estimated Results for Year Ended December 31, 2008 |
||||||||
| (In millions) |
Low | High | ||||||
| Loss from continuing operations |
$ | (3,439 | ) | $ | (3,558 | ) | ||
| Interest expense, net of interest income |
1,750 | 1,770 | ||||||
| Benefit for income taxes |
(396 | ) | (404 | ) | ||||
| Depreciation and amortization |
646 | 652 | ||||||
| EBITDA (a) |
(1,439 | ) | (1,540 | ) | ||||
| Project opening costs, abandoned projects and development costs (b) |
31 | 31 | ||||||
| Acquisition and integration costs |
150 | 150 | ||||||
| Gains on early extinguishments of debt (c) |
(723 | ) | (761 | ) | ||||
| Minority interests, net of distributions (d) |
(6 | ) | (6 | ) | ||||
| Impairment of goodwill and intangible assets |
3,664 | 3,814 | ||||||
| Non-cash expense for stock compensation benefits (e) |
14 | 14 | ||||||
| Income from insurance claims for hurricane losses (f) |
(185 | ) | (185 | ) | ||||
| Other non-recurring or non-cash items (g) |
131 | 133 | ||||||
| Pro forma adjustment for acquired, new or disposed properties (h) |
8 | 8 | ||||||
| Pro forma adjustment for yet-to-be realized cost savings (i) |
361 | 361 | ||||||
| LTM Adjusted EBITDA |
$ | 2,006 | $ | 2,019 | ||||
| a) | Includes the impairment of goodwill and intangible assets. |
| b) | Represents (i) project opening costs incurred in connection with expansion and renovation projects at various properties; (ii) write-off of abandoned development projects; and (iii) non-recurring strategic planning and restructuring costs. |
| c) | Represents (i) the difference between the net book value and cash paid for notes exchanged and retired for cash; (ii) the difference between the net book value of the old notes and the fair market value of new notes issued; and (iii) the write-off of historical unamortized deferred financing costs and unamortized market value premiums/discounts. |
| d) | Represents minority owners’ share of income from our majority-owned subsidiaries, net of cash distributions to minority owners. |
| e) | Represents expense allocated by the parent related to stock option programs. |
| f) | Represents non-recurring insurance recoveries related to Hurricane Katrina. |
| g) | Represents the elimination of other non-recurring and non-cash items such as litigation awards and settlements, severance and relocation costs, excess gaming taxes, gains and losses from disposal of assets, equity in non-consolidated subsidiaries (net of distributions) and one-time costs relating to new state gaming legislation. |
| h) | Represents the full period estimated impact of newly completed construction projects. |
| i) | Represents yet-to-be-realized cost savings from our profitability improvement program. |