Press Releases
Caesars Entertainment Reports 2012 First-Quarter Results
- Net revenues increased 4.3% for the quarter
Las Vegas ,Louisiana /Mississippi , international and online operations drove gains- Four first-quarter transactions helped strengthen financial position
The table below highlights certain GAAP and non-GAAP financial measures:
Quarter Ended |
Percent Favorable/ | ||||||||||||||||||
(Dollars in millions, except per share data) |
2012 |
2011 |
(Unfavorable) | ||||||||||||||||
Net revenues |
$ 2,271.9 |
$ 2,179.0 |
4.3% | ||||||||||||||||
Income from operations |
75.5 |
213.5 |
(64.6)% | ||||||||||||||||
Net loss attributable to Caesars |
(280.6) |
(147.5) |
(90.2)% | ||||||||||||||||
Diluted loss per share (1) |
(2.24) |
(1.18) |
(89.8)% | ||||||||||||||||
Property EBITDA (2) |
556.6 |
484.9 |
14.8% | ||||||||||||||||
Adjusted EBITDA (3) |
520.7 |
469.0 |
11.0% | ||||||||||||||||
See footnotes following |
Management Commentary
"We saw strong performance in our core business in the first quarter, driven primarily by gains in
"In Las Vegas, business from international visitors continued to drive growth in gaming revenues, as visitation to the city increased in February for the 24th consecutive month and the macro-economic environment continued to show signs of improvement," Loveman said. "To attract new members, we re-launched an enhanced Total Rewards with a free four-city concert tour that was followed by double-digit increases in online traffic and bookings at Caesars.com in March.
"Our domestic development efforts continued to advance, and we are looking forward to the planned opening in just two weeks of Horseshoe Cleveland, the first casino in
"We continued to strengthen our financial position, completing four transactions in the first quarter that have collectively added public equity and extended debt maturities," Loveman said. "In April, we announced plans to issue up to 10 million shares of common stock from time to time, which will help us continue to reduce debt and invest in growth opportunities."
Financial Results
Net revenues for the first quarter of 2012 were
For the first quarter of 2012, income from operations decreased
Net loss attributable to Caesars for the first quarter of 2012 was
Performance Metrics
The Company measures its performance in part through tracking of trips by rated customers, which means a customer whose gaming activity is tracked through its 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 first quarter of 2012 compared with the same period in 2011.
Trips |
Spend per | ||||||
Consolidated Caesars |
1.4% |
(1.0)% | |||||
|
5.9% |
(1.7)% | |||||
|
|||||||
Lodgers |
(3.2)% |
(1.3)% | |||||
Non-lodgers |
1.4% |
1.7% | |||||
All other regions |
0.8% |
(2.1)% | |||||
On a consolidated basis, trips in the first quarter of 2012 increased 1.4% from 2011 due mainly to increased trips in
On a consolidated basis, cash average daily room rates remained flat at
Results by Region
To provide more meaningful information than would be possible on either a consolidated basis or an individual property basis, the Company's casino properties have been grouped into seven regions. Operating results for each of the regions are provided below.
Quarter Ended |
Percent | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
(Unfavorable) | ||||||||||||||||
Net revenues |
$ 771.6 |
$ 726.4 |
6.2% | ||||||||||||||||
Income from operations |
120.1 |
112.7 |
6.6% | ||||||||||||||||
Property EBITDA (2) |
211.3 |
193.4 |
9.3% | ||||||||||||||||
Despite a decrease in spend per trip, net revenues in the
Quarter Ended |
Percent | |||||||||||||||||
2012 |
2011 |
(Unfavorable) | ||||||||||||||||
Net revenues |
$ 432.5 |
$ 449.3 |
(3.7)% | |||||||||||||||
Income from operations |
18.8 |
19.4 |
(3.1)% | |||||||||||||||
Property EBITDA (2) |
69.9 |
66.5 |
5.1% | |||||||||||||||
Net revenues in the
Quarter Ended |
Percent | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
(Unfavorable) | ||||||||||||||||
Net revenues |
|
|
6.0% | ||||||||||||||||
(Loss)/income from operations |
(121.0) |
33.7 |
* | ||||||||||||||||
Property EBITDA (2) |
77.1 |
60.4 |
27.6% | ||||||||||||||||
________ | |||||||||||||||||||
* Not meaningful. |
Net revenues in the
Quarter Ended |
Percent | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
(Unfavorable) | ||||||||||||||||
Net revenues |
$ 182.2 |
$ 177.4 |
2.7% | ||||||||||||||||
Income from operations |
46.7 |
43.9 |
6.4% | ||||||||||||||||
Property EBITDA (2) |
58.7 |
56.3 |
4.3% | ||||||||||||||||
Net revenues in the
Quarter Ended |
Percent | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
(Unfavorable) | ||||||||||||||||
Net revenues |
$ 273.1 |
$ 277.1 |
(1.4)% | ||||||||||||||||
Income from operations |
38.2 |
39.1 |
(2.3)% | ||||||||||||||||
Property EBITDA (2) |
57.7 |
59.4 |
(2.9)% | ||||||||||||||||
Net revenues in the
Other
Other
Quarter Ended |
Percent | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
(Unfavorable) | ||||||||||||||||
Net revenues |
$ 100.7 |
$ 105.6 |
(4.6)% | ||||||||||||||||
Income from operations |
5.7 |
7.2 |
(20.8)% | ||||||||||||||||
Property EBITDA (2) |
16.8 |
18.1 |
(7.2)% | ||||||||||||||||
Net revenues decreased
Managed, International, and Other
Managed, International, and Other results include the Company's three Managed, Indian-owned casinos and Thistledown Racetrack, the results of its International properties, and Other. Other includes the results of
Quarter Ended |
Percent | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
(Unfavorable) | ||||||||||||||||
Net revenues |
|||||||||||||||||||
Managed |
$ 11.0 |
$ 10.5 |
4.8% | ||||||||||||||||
International |
132.7 |
126.0 |
5.3% | ||||||||||||||||
Other |
64.7 |
20.6 |
214.1% | ||||||||||||||||
Total net revenues |
$ 208.4 |
$ 157.1 |
32.7% | ||||||||||||||||
(Loss)/income from operations |
|||||||||||||||||||
Managed |
$ 2.0 |
$ 1.0 |
100.0% | ||||||||||||||||
International |
16.9 |
18.4 |
(8.2)% | ||||||||||||||||
Other |
(51.9) |
(61.9) |
16.2% | ||||||||||||||||
Total loss from operations |
$ (33.0) |
$ (42.5) |
22.4% | ||||||||||||||||
Net revenues in Managed, International, and Other increased
Other Items
Interest expense, net of interest capitalized, increased by
During the first quarter of 2012, the Company recognized a gain on early extinguishments of debt of
As a substantial portion of the debt of
Quarter Ended |
Percent | ||||||||||||||||||
(Dollars in millions) |
2012 |
2011 |
(Unfavorable) | ||||||||||||||||
Net revenues |
$ 1,742.0 |
$ 1,708.1 |
2.0% | ||||||||||||||||
Income from operations |
24.4 |
186.1 |
(86.9)% | ||||||||||||||||
Net loss attributable to CEOC |
(328.9) |
(173.4) |
(89.7)% | ||||||||||||||||
Property EBITDA (2) |
437.8 |
394.8 |
10.9% | ||||||||||||||||
Adjusted EBITDA (3) |
401.1 |
378.3 |
6.0% |
(1) On | |||||||||||||||||||
(2) Property EBITDA is a non-GAAP 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. | |||||||||||||||||||
(3) 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 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 should dial (877) 637-3723, or (832) 412-1752 for international callers, and enter Conference ID 72480958 approximately 10 minutes before the call start time. A recording of the live call will be available on our website for 90 days after the event.
* * * * *
This release includes "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. You can identify these statements by the fact that they do not relate strictly to historical or current facts. These statements contain words such as "may," "will," "project," "might," "expect," "believe," "anticipate," "intend," "could," "would," "estimate," "continue," "pursue," or the negative or other variations thereof or comparable terminology. In particular, they include statements relating to, among other things, future actions, new projects, strategies, future performance, the outcomes of contingencies, and future financial results of Caesars. These forward-looking statements are based on current expectations and projections about future events.
Investors are cautioned that forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties that cannot be predicted or quantified, and, consequently, the actual performance of Caesars may differ materially from those expressed or implied by such forward-looking statements. Such risks and uncertainties include, but are not limited to, the following factors, as well as other factors described from time to time in our reports filed with the
- the impact of the Company's significant indebtedness;
- the impact, if any, of unfunded pension benefits under multi-employer pension plans;
- the effects of local and national economic, credit, and capital market conditions on the economy, in general, and on the gaming industry, in particular;
- construction factors, including delays, increased costs of labor and materials, availability of labor and materials, zoning issues, environmental restrictions, soil and water conditions, weather and other hazards, site access matters, and building permit issues;
- the effects of environmental and structural building conditions relating to the Company's properties;
- the ability to timely and cost-effectively integrate companies that the Company acquires into its operations;
- the ability to realize the expense reductions from cost savings programs;
- access to available and reasonable financing on a timely basis;
- changes in laws, including increased tax rates, smoking bans, regulations or accounting standards, third-party relations and approvals, and decisions, disciplines, and fines of courts, regulators, and governmental bodies;
- litigation outcomes and judicial and governmental body actions, including gaming legislative action, referenda, regulatory disciplinary actions, and fines and taxation;
- the ability of the Company's customer-tracking, customer loyalty, and yield-management programs to continue to increase customer loyalty and same-store or hotel sales;
- the ability to recoup costs of capital investments through higher revenues;
- acts of war or terrorist incidents, severe weather conditions, uprisings, or natural disasters;
- access to insurance on reasonable terms for the Company's assets;
- abnormal gaming holds ("gaming hold" is the amount of money that is retained by the casino from wagers by customers);
- the potential difficulties in employee retention and recruitment as a result of the Company's substantial indebtedness or any other factor; and
- the effects of competition, including locations of competitors and operating and market competition.
Any forward-looking statements are made pursuant to the Private Securities Litigation Reform Act of 1995 and, as such, speak only as of the date made. Caesars disclaims any obligation to update the forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date stated or, if no date is stated, as of the date of this press release.
| ||||||||||||||||
Quarter Ended | ||||||||||||||||
(Dollars in millions, except per share data) |
2012 |
2011 | ||||||||||||||
Net revenues |
$ 2,271.9 |
$ 2,179.0 | ||||||||||||||
Property operating expenses |
(1,715.3) |
(1,694.1) | ||||||||||||||
Depreciation and amortization |
(188.3) |
(177.0) | ||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
(190.2) |
(18.5) | ||||||||||||||
(Loss)/income on interests in non-consolidated affiliates |
(7.1) |
0.3 | ||||||||||||||
Corporate expense |
(52.2) |
(34.3) | ||||||||||||||
Acquisition and integration costs |
(0.1) |
(2.6) | ||||||||||||||
Amortization of intangible assets |
(43.2) |
(39.3) | ||||||||||||||
Income from operations |
75.5 |
213.5 | ||||||||||||||
Interest expense, net of interest capitalized |
(562.0) |
(473.4) | ||||||||||||||
Gains on early extinguishments of debt |
45.8 |
33.2 | ||||||||||||||
Other income, including interest income |
8.2 |
3.5 | ||||||||||||||
Loss before income taxes |
(432.5) |
(223.2) | ||||||||||||||
Benefit for income taxes |
151.4 |
78.4 | ||||||||||||||
Net loss |
(281.1) |
(144.8) | ||||||||||||||
Less: net loss/(income) attributable to non-controlling interests |
0.5 |
(2.7) | ||||||||||||||
Net loss attributable to Caesars |
$ (280.6) |
$ (147.5) | ||||||||||||||
Loss per share - basic and diluted |
$ (2.24) |
$ (1.18) | ||||||||||||||
| |||||||||||
(Dollars in millions) |
March 31, 2012 |
December 31, 2011 | |||||||||
Assets |
|||||||||||
Current assets |
|||||||||||
Cash and cash equivalents |
$ 1,134.9 |
$ 904.6 | |||||||||
Other current assets |
968.1 |
932.6 | |||||||||
Total current assets |
2,103.0 |
1,837.2 | |||||||||
Property and equipment, net |
17,001.8 |
17,266.0 | |||||||||
Goodwill and other intangible assets |
8,078.2 |
8,120.7 | |||||||||
Restricted cash |
388.6 |
451.1 | |||||||||
Other long-term assets |
838.1 |
840.6 | |||||||||
$ 28,409.7 |
$ 28,515.6 | ||||||||||
Liabilities and Stockholders' Equity |
|||||||||||
Current liabilities |
|||||||||||
Other current liabilities |
$ 1,688.5 |
$ 1,562.4 | |||||||||
Current portion of long-term debt |
100.5 |
40.4 | |||||||||
Total current liabilities |
1,789.0 |
1,602.8 | |||||||||
Long-term debt |
19,791.3 |
19,759.5 | |||||||||
Other long-term liabilities |
5,980.2 |
6,099.9 | |||||||||
27,560.5 |
27,462.2 | ||||||||||
Total Caesars stockholders' equity |
763.1 |
1,006.7 | |||||||||
Non-controlling interests |
86.1 |
46.7 | |||||||||
Total equity |
849.2 |
1,053.4 | |||||||||
$ 28,409.7 |
$ 28,515.6 | ||||||||||
|
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 | |||||||||||||||||||||||||||||||||||||||
(Dollars in millions) |
Las |
Atlantic |
|
|
|
Other |
Managed, |
Total | |||||||||||||||||||||||||||||||
Net loss attributable to Caesars |
$ (280.6) | ||||||||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests |
(0.5) | ||||||||||||||||||||||||||||||||||||||
Net loss |
(281.1) | ||||||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(151.4) | ||||||||||||||||||||||||||||||||||||||
Loss before income taxes |
(432.5) | ||||||||||||||||||||||||||||||||||||||
Other income, including interest income |
(8.2) | ||||||||||||||||||||||||||||||||||||||
Gains on early extinguishments of debt |
(45.8) | ||||||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
562.0 | ||||||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ 120.1 |
$ 18.8 |
$ (121.0) |
$ 46.7 |
$ 38.2 |
$ 5.7 |
$ (33.0) |
75.5 | |||||||||||||||||||||||||||||||
Depreciation and amortization |
69.3 |
44.6 |
18.7 |
12.0 |
18.9 |
7.1 |
17.7 |
188.3 | |||||||||||||||||||||||||||||||
Amortization of intangible assets |
19.0 |
4.0 |
5.5 |
— |
0.3 |
3.5 |
10.9 |
43.2 | |||||||||||||||||||||||||||||||
Write-downs, reserves, and project opening |
3.6 |
1.9 |
173.9 |
— |
0.3 |
0.6 |
9.9 |
190.2 | |||||||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
0.1 |
0.1 | |||||||||||||||||||||||||||||||
(Income)/loss on interests in non-consolidated affiliates |
(0.8) |
0.6 |
(0.1) |
— |
— |
— |
7.4 |
7.1 | |||||||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
52.2 |
52.2 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ 211.3 |
$ 69.9 |
$ 77.1 |
$ 58.7 |
$ 57.7 |
$ 16.8 |
$ 65.1 |
$ 556.6 |
| |||||||||||||||||||||||||||||||||||||||
Quarter Ended | |||||||||||||||||||||||||||||||||||||||
(Dollars in millions) |
Las |
Atlantic |
|
|
|
Other |
Managed, |
Total | |||||||||||||||||||||||||||||||
Net loss attributable to Caesars |
$ (147.5) | ||||||||||||||||||||||||||||||||||||||
Net income attributable to non-controlling |
2.7 | ||||||||||||||||||||||||||||||||||||||
Net loss |
(144.8) | ||||||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(78.4) | ||||||||||||||||||||||||||||||||||||||
Loss before income taxes |
(223.2) | ||||||||||||||||||||||||||||||||||||||
Other income, including interest income |
(3.5) | ||||||||||||||||||||||||||||||||||||||
Gains on early extinguishments of debt |
(33.2) | ||||||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
473.4 | ||||||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ 112.7 |
$ 19.4 |
$ 33.7 |
$ 43.9 |
$ 39.1 |
$ 7.2 |
$ (42.5) |
213.5 | |||||||||||||||||||||||||||||||
Depreciation and amortization |
58.3 |
42.6 |
18.7 |
12.4 |
19.9 |
7.3 |
17.8 |
177.0 | |||||||||||||||||||||||||||||||
Amortization of intangible assets |
19.1 |
3.8 |
5.5 |
— |
0.3 |
3.5 |
7.1 |
39.3 | |||||||||||||||||||||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
3.9 |
0.1 |
2.6 |
— |
0.1 |
0.1 |
11.7 |
18.5 | |||||||||||||||||||||||||||||||
Acquisition and integration costs |
0.3 |
— |
— |
— |
— |
— |
2.3 |
2.6 | |||||||||||||||||||||||||||||||
(Income)/loss on interests in non-consolidated |
(0.9) |
0.6 |
(0.1) |
— |
— |
— |
0.1 |
(0.3) | |||||||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
34.3 |
34.3 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ 193.4 |
$ 66.5 |
$ 60.4 |
$ 56.3 |
$ 59.4 |
$ 18.1 |
$ 30.8 |
$ 484.9 |
CAESARS ENTERTAINMENT CORPORATION SUPPLEMENTAL INFORMATION |
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
(1) |
(2) |
(3) |
||||||||||||||||||||||
(Dollars in millions) |
Three Months |
Three Months |
Year Ended |
(1)-(2)+(3) LTM | ||||||||||||||||||||
Net loss attributable to Caesars |
$ (280.6) |
$ (147.5) |
$ (687.6) |
$ (820.7) | ||||||||||||||||||||
Interest expense, net of interest capitalized and interest income |
554.9 |
469.6 |
2,097.8 |
2,183.1 | ||||||||||||||||||||
Benefit for income taxes |
(151.4) |
(78.4) |
(506.9) |
(579.9) | ||||||||||||||||||||
Depreciation and amortization |
234.6 |
219.2 |
881.3 |
896.7 | ||||||||||||||||||||
EBITDA |
357.5 |
462.9 |
1,784.6 |
1,679.2 | ||||||||||||||||||||
Project opening costs, abandoned projects and development costs (a) |
181.9 |
2.4 |
37.0 |
216.5 | ||||||||||||||||||||
Acquisition and integration costs (b) |
0.1 |
2.6 |
4.3 |
1.8 | ||||||||||||||||||||
Gains on early extinguishments of debt (c) |
(45.8) |
(33.2) |
(47.9) |
(60.5) | ||||||||||||||||||||
Net (loss)/income attributable to non-controlling interests, net of (distributions) (d) |
(2.0) |
0.6 |
11.1 |
8.5 | ||||||||||||||||||||
Impairment of goodwill and other non-amortizing intangible |
— |
— |
11.0 |
11.0 | ||||||||||||||||||||
Non-cash expense for stock compensation benefits (f) |
11.5 |
5.9 |
22.2 |
27.8 | ||||||||||||||||||||
Adjustments for recoveries from insurance claims for flood |
(6.6) |
— |
6.6 |
— | ||||||||||||||||||||
Other items(h) |
24.1 |
27.8 |
114.7 |
111.0 | ||||||||||||||||||||
Adjusted EBITDA |
$ 520.7 |
$ 469.0 |
$ 1,943.6 |
1,995.3 | ||||||||||||||||||||
Pro forma adjustment for estimated cost savings yet-to-be- |
188.6 | |||||||||||||||||||||||
LTM Adjusted EBITDA-Pro Forma |
$ 2,183.9 | |||||||||||||||||||||||
__________ | ||||||||||||||||||||||||
(a) Amounts represent pre-opening costs incurred in connection with new property openings and expansion projects at existing properties, as well as any non-cash write-offs of abandoned development projects. | ||||||||||||||||||||||||
(b) Amounts include certain one-time costs associated with development activities in | ||||||||||||||||||||||||
(c) Amounts represent the difference between the fair value of consideration paid and the book value, net of deferred financing costs, of debt retired through debt extinguishment transactions, which are capital structure-related, rather than operational-type costs. | ||||||||||||||||||||||||
(d) Amounts represent minority owners' share of income/(loss) from 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. | ||||||||||||||||||||||||
(e) Amounts represent non-cash charges to impair intangible assets primarily resulting from changes in the business outlook in light of the economic downturns in prior periods. | ||||||||||||||||||||||||
(f) Amounts represent non-cash stock-based compensation expense related to stock options granted to the Company's employees. | ||||||||||||||||||||||||
(g) Amounts represent adjustments for insurance claims related to lost profits during the floods that occurred in 2011. | ||||||||||||||||||||||||
(h) Amounts represent add-backs and deductions from EBITDA, whether permitted and/or required under the indentures governing CEOC's existing notes and the credit agreement governing CEOC's senior secured credit facilities, included in arriving at LTM Adjusted EBITDA-Pro Forma but not separately identified. Such add-backs and deductions include litigation awards and settlements, severance and relocation costs, permit remediation costs, gains and losses from disposals of assets, costs incurred in connection with implementing 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). | ||||||||||||||||||||||||
(i) Amounts represent 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. | ||||||||||||||||||||||||
The following tables present the Consolidated Summary of Operations and Supplemental Information for
CAESARS ENTERTAINMENT OPERATING COMPANY, INC. | |||||||||||||||
Quarter Ended | |||||||||||||||
(Dollars in millions) |
2012 |
2011 | |||||||||||||
Net revenues |
$ 1,742.0 |
$ 1,708.1 | |||||||||||||
Property operating expenses |
(1,304.2) |
(1,313.3) | |||||||||||||
Depreciation and amortization |
(149.2) |
(138.4) | |||||||||||||
Write-downs, reserves, and project opening costs, net of recoveries |
(188.2) |
(16.4) | |||||||||||||
Loss on interests in non-consolidated affiliates |
(7.6) |
(0.3) | |||||||||||||
Corporate expense |
(44.3) |
(27.2) | |||||||||||||
Acquisition and integration costs |
— |
(2.0) | |||||||||||||
Amortization of intangible assets |
(24.1) |
(24.4) | |||||||||||||
Income from operations |
24.4 |
186.1 | |||||||||||||
Interest expense, net of interest capitalized |
(538.5) |
(454.3) | |||||||||||||
Other income, including interest income |
7.7 |
3.5 | |||||||||||||
Loss before income taxes |
(506.4) |
(264.7) | |||||||||||||
Benefit for income taxes |
176.8 |
94.0 | |||||||||||||
Net loss |
(329.6) |
(170.7) | |||||||||||||
Less: net loss/(income) attributable to non-controlling interests |
0.7 |
(2.7) | |||||||||||||
Net loss attributable to CEOC |
$ (328.9) |
$ (173.4) |
CAESARS ENTERTAINMENT OPERATING COMPANY, INC. |
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 | |||||||||||||||||||||||||||||||||||||||
(Dollars in millions) |
Las |
Atlantic |
|
|
|
Other |
Managed, |
Total | |||||||||||||||||||||||||||||||
Net loss attributable to CEOC |
$ (328.9) | ||||||||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests |
(0.7) | ||||||||||||||||||||||||||||||||||||||
Net loss |
(329.6) | ||||||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(176.8) | ||||||||||||||||||||||||||||||||||||||
Loss before income taxes |
(506.4) | ||||||||||||||||||||||||||||||||||||||
Other income, including interest income |
(7.7) | ||||||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
538.5 | ||||||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ 64.9 |
$ 11.0 |
$ (121.0) |
$ 46.7 |
$ 38.2 |
$ (1.8) |
$ (13.6) |
24.4 | |||||||||||||||||||||||||||||||
Depreciation and amortization |
44.7 |
31.9 |
18.7 |
12.0 |
18.9 |
5.4 |
17.6 |
149.2 | |||||||||||||||||||||||||||||||
Amortization of intangible assets |
8.2 |
3.0 |
5.5 |
— |
0.3 |
0.5 |
6.6 |
24.1 | |||||||||||||||||||||||||||||||
Write-downs, reserves, and project |
1.9 |
1.7 |
173.9 |
— |
0.3 |
0.6 |
9.8 |
188.2 | |||||||||||||||||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates |
— |
0.3 |
(0.1) |
— |
— |
— |
7.4 |
7.6 | |||||||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
44.3 |
44.3 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ 119.7 |
$ 47.8 |
$ 77.1 |
$ 58.7 |
$ 57.7 |
$ 4.7 |
$ 72.1 |
$ 437.8 |
CAESARS ENTERTAINMENT OPERATING COMPANY, INC. | |||||||||||||||||||||||||||||||||||||||
Quarter Ended | |||||||||||||||||||||||||||||||||||||||
(Dollars in millions) |
Las |
Atlantic |
|
|
|
Other |
Managed, |
Total | |||||||||||||||||||||||||||||||
Net loss attributable to CEOC |
$ (173.4) | ||||||||||||||||||||||||||||||||||||||
Net income attributable to non-controlling interests |
2.7 | ||||||||||||||||||||||||||||||||||||||
Net loss |
(170.7) | ||||||||||||||||||||||||||||||||||||||
Benefit for income taxes |
(94.0) | ||||||||||||||||||||||||||||||||||||||
Loss before income taxes |
(264.7) | ||||||||||||||||||||||||||||||||||||||
Other income, including interest income |
(3.5) | ||||||||||||||||||||||||||||||||||||||
Interest expense, net of interest capitalized |
454.3 | ||||||||||||||||||||||||||||||||||||||
Income/(loss) from operations |
$ 66.4 |
$ 8.6 |
$ 33.7 |
$ 43.9 |
$ 39.1 |
$ 2.2 |
$ (7.8) |
186.1 | |||||||||||||||||||||||||||||||
Depreciation and amortization |
34.1 |
30.1 |
18.7 |
12.4 |
19.9 |
5.5 |
17.7 |
138.4 | |||||||||||||||||||||||||||||||
Amortization of intangible assets |
8.2 |
2.7 |
5.5 |
— |
0.3 |
0.5 |
7.2 |
24.4 | |||||||||||||||||||||||||||||||
Write-downs, reserves, and project opening |
1.6 |
0.1 |
2.6 |
— |
0.1 |
0.1 |
11.9 |
16.4 | |||||||||||||||||||||||||||||||
Acquisition and integration costs |
— |
— |
— |
— |
— |
— |
2.0 |
2.0 | |||||||||||||||||||||||||||||||
Loss/(income) on interests in non-consolidated affiliates |
— |
0.3 |
(0.1) |
— |
— |
— |
0.1 |
0.3 | |||||||||||||||||||||||||||||||
Corporate expense |
— |
— |
— |
— |
— |
— |
27.2 |
27.2 | |||||||||||||||||||||||||||||||
Property EBITDA |
$ 110.3 |
$ 41.8 |
$ 60.4 |
$ 56.3 |
$ 59.4 |
$ 8.3 |
$ 58.3 |
$ 394.8 |
CAESARS ENTERTAINMENT OPERATING COMPANY, INC. |
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 March 31, 2012 and 2011 and for the year ended
(1) |
(2) |
(3) |
|||||||||||||||||||||
(Dollars in millions) |
Three Months |
Three Months |
Year |
(1)-(2)+(3) LTM | |||||||||||||||||||
Net loss attributable to CEOC |
$ (328.9) |
$ (173.4) |
$ (779.4) |
$ (934.9) | |||||||||||||||||||
Interest expense, net of capitalized interest and interest income |
531.8 |
450.7 |
2,007.5 |
2,088.6 | |||||||||||||||||||
Benefit for income taxes |
(176.8) |
(94.0) |
(533.5) |
(616.3) | |||||||||||||||||||
Depreciation and amortization |
176.3 |
165.8 |
665.3 |
675.8 | |||||||||||||||||||
EBITDA |
202.4 |
349.1 |
1,359.9 |
1,213.2 | |||||||||||||||||||
Project opening costs, abandoned projects and development costs (a) |
181.9 |
2.4 |
36.4 |
215.9 | |||||||||||||||||||
Acquisition and integration costs (b) |
— |
2.0 |
3.5 |
1.5 | |||||||||||||||||||
Net (loss)/income attributable to non-controlling interests, net of (distributions) (c) |
(2.2) |
0.6 |
0.6 |
(2.2) | |||||||||||||||||||
Impairment of goodwill and other non-amortizing |
— |
— |
11.0 |
11.0 | |||||||||||||||||||
Non-cash expense for stock compensation benefits (e) |
11.2 |
5.7 |
21.3 |
26.8 | |||||||||||||||||||
Adjustments for recoveries from insurance claims for |
(6.6) |
— |
6.6 |
— | |||||||||||||||||||
Other items (g) |
14.4 |
18.5 |
74.5 |
70.4 | |||||||||||||||||||
Adjusted EBITDA |
$ 401.1 |
$ 378.3 |
$ 1,513.8 |
1,536.6 | |||||||||||||||||||
Pro forma adjustment for estimated cost savings yet-to-be-realized (h) |
132.0 | ||||||||||||||||||||||
LTM Adjusted EBITDA-Pro Forma |
1,668.6 | ||||||||||||||||||||||
EBITDA of CEOC's unrestricted subsidiaries |
(66.7) | ||||||||||||||||||||||
Adjustments related to CEOC's unrestricted subsidiaries |
(8.6) | ||||||||||||||||||||||
Pro forma adjustments related to CEOC's unrestricted |
(5.7) | ||||||||||||||||||||||
LTM Adjusted EBITDA-Pro Forma - CEOC |
$ 1,587.6 | ||||||||||||||||||||||
______________ | |||||||||||||||||||||||
(a) Amounts represent pre-opening costs incurred in connection with new property openings and expansion projects at existing properties, as well as any non-cash write-offs of abandoned development projects. | |||||||||||||||||||||||
(b) Amounts include certain one-time costs associated with development activities in | |||||||||||||||||||||||
(c) 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. | |||||||||||||||||||||||
(d) Amounts represent non-cash charges to impair intangible assets primarily resulting from changes in the business outlook in light of the economic downturns in prior periods. | |||||||||||||||||||||||
(e) Amounts represent non-cash stock-based compensation expense related to stock options granted to CEOC's employees. | |||||||||||||||||||||||
(f) Amounts represent adjustments for insurance claims related to lost profits during the floods that occurred in 2011. | |||||||||||||||||||||||
(g) Amounts represent add-backs and deductions from EBITDA, whether permitted and/or required under the indentures governing CEOC's existing notes and the credit agreement governing CEOC's senior secured credit facilities, included in arriving at LTM Adjusted EBITDA-Pro Forma - CEOC Restricted but not separately identified. Such add-backs and deductions include litigation awards and settlements, severance and relocation costs, permit remediation costs, gains and losses from disposals of assets, costs incurred in connection with implementing the Company's efficiency and cost-saving programs, CEOC's insurance policy deductibles incurred as a result of catastrophic events such as floods and hurricanes, and non-cash equity in earnings of non-consolidated affiliates (net of distributions). | |||||||||||||||||||||||
(h) Amounts represent 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. | |||||||||||||||||||||||
SOURCE
News Provided by Acquire Media